Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Using the income statements and changes in balance sheet accounts provided for Firms A and B, you will need to provide the following information: (c)

Using the income statements and changes in balance sheet accounts provided for Firms A and B, you will need to provide the following information:image text in transcribed

(c) Summary analysis of the statements of cash flows for Firms A and B (see Exhibit 4.6 on page 181 of your textbook):

1. Total inflows for Firm A

2. Total outflows for Firm A

3. Total inflows for Firm B

4. Total outflows for Firm B

Income statement for year ended December 31,2015

Firm A

Firm B

Sales

1,000,000

1,000,000

Cost of good Sold

700,000

700,000

Gross Profit

300,000

300,000

Other Expenses

Selling and Administrative

120,000

115,000

Depreciation

10,000

30,000

Interest Expense

20,000

5,000

Earnings before taxes

150,000

150,000

Income tax expense

75,000

75,000

Net Income

75,000

75,000

Changes in balance Sheet

Firm A

Firm B

Cash and Cash equivalents

0

+10000

Accounts Receivable

+40000

+5000

Inventory

+40000

-10000

PPE

+20000

+70000

Less Accumulated Depreciation

(+10000)

(+30000)

Total Assets

+90000

+45000

Accounts Payable

-20000

-5000

Notes Payable (current)

+17000

+2000

Long-term debt

+20000

-10000

Deferred Taxes (noncurrent)

+3000

+18000

Capital, stock

-

-

Retained earnings

+70000

+40000

Total Liabilities and Equity

+90000

+45000

194 CHAPTER 4 Statement of Cash Flows vailable for two 4.10. The following income statement and balance sheet information are available firms, Firm A and Firm B. (a) Calculate the amount of dividends Firm A and Firm B paid using the informa given. (b) Prepare a statement of cash flows for each firm using the indirect method. (c) Analyze the difference in the two firms. Income Statement for Year Ended December 31, 2015 Firm A Firm B Sales $1,000,000 $1,000,000 Cost of goods sold 700,000 Gross profit 700,000 300,000 300,000 Other expenses Selling and administrative 120,000 115,000 Depreciation 10,000 30,000 Interest expense 20,000 5,000 Earnings before taxes 150,000 150,000 Income tax expense 75,000 75,000 Net Income $ 75,000 $ 75,000 Changes in Balance Sheet Accounts December 31, 2014, to December 31, 2015 Firm A Firm B Cash and cash equivalents $ 0 $+10,000 Accounts receivable +40,000 +5,000 Inventory +40,000 --10,000 Property, plant, and equipment +20,000 +70,000 Less accumulated depreciation (+10,000) (+30,000) Total Assets $ +90,000 $ +45,000 Accounts payable $-20,000 $ -5,000 Notes payable (current) +17,000 +2,000 Long-term debt +20,000 -10,000 Deferred taxes (noncurrent) +3,000 +18,000 Capital, stock Retained earnings +70,000 +40,000 Total Liabilities and Equity $ +90,000 $+45,000

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

Step: 3

blur-text-image

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

Accounting Tools For Business Decision Making

Authors: Paul D. Kimmel, Jerry J. Weygandt, Donald E. Kieso

6th Edition

111919167X, 9781119191674

More Books

Students also viewed these Accounting questions

Question

In what research projects are your students currently involved?

Answered: 1 week ago

Question

2 What participation techniques are used?

Answered: 1 week ago