Statement of Cash Flows (Indirect Method) The Wolff Company's income statement and comparative balance sheets at December 31 of the current year and the previous year are shown below: WOLFF COMPANY Income Statement For the Year Ended December 31 Sales Revenue   $825,500 Cost of Goods Sold $559,000   Wages Expense 111,800   Insurance Expense 10,400   Depreciation Expense 22,100   Interest Expense 11,700   Income Tax Expense 37,700 752,700 Net Income   $72,800   WOLFF COMPANY Balance Sheets   Dec. 31, Current Year Dec. 31, Previous Year Assets     Cash $14,300 $6,500 Accounts Receivable 53,300 41,600 Inventory 117,000 78,000 Prepaid Insurance 6,500 9,100 Plant Assets 325,000 253,500 Accumulated Depreciation (88,400) (66,300) Total Assets $427,700 $322,400 Liabilities and Stockholders' Equity     Accounts Payable $9,100 $13,000 Wages Payable 11,700 7,800 Income Tax Payable 9,100 10,400 Bonds Payable 169,000 97,500 Common Stock 117,000 117,000 Retained Earnings 111,800 76,700 Total Liabilities and Stockholders' Equity $427,700 $322,400 Cash dividends of $37,700 were declared and paid during the current year. Plant assets were purchased for cash and bonds payable were issued for cash. Bond interest is paid semi-annually on June 30 and December 31. Accounts payable relate to merchandise purchases. Required a. Calculate the change in cash that occurred during the current year. b. Prepare a statement of cash flows using the indirect method. c. Compute free cash flow. d. Compute the operating-cash-flow-to-current-liabilities ratio.  e. Compute the operating-cash-flow-to-capital-expenditures ratio.  a. Change in Cash during the current year $Answer Answer b. Use a negative sign with cash outflow answers. WOLFF COMPANY Statement of Cash Flows For Year Ended December 31 Cash Flow from Operating Activities Net Income   Answer Add (deduct) items to convert net income to cash basis Depreciation   Answer Accounts Receivable Answer Answer Inventory Answer Answer Prepaid Insurance Answer Answer Accounts Payable Answer Answer Wages Payable Answer Answer Income Tax Payable Answer Answer Cash Flow Provided by Operating Activities   Answer Cash Flow from Investing Activities Purchase of Plant Assets   Answer Cash Flow from Financing Activities Issuance of Bonds Payable   Answer Payment of Dividends   Answer Cash Provided by Financing Activities   Answer Net Change in Cash Answer Cash at Beginning of Year   Answer Cash at End of Year   Answer c. Free cash flow $Answer d. Operating-cash-flow-to-current-liabilities ratio. Round answer to two decimal places. Answer e. Operating-cash-flow-to-capital-expenditures ratio.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Statement of Cash Flows (Indirect Method)
The Wolff Company's income statement and comparative balance sheets at December 31 of the current year and the previous year are shown below:

WOLFF COMPANY
Income Statement
For the Year Ended December 31
Sales Revenue   $825,500
Cost of Goods Sold $559,000  
Wages Expense 111,800  
Insurance Expense 10,400  
Depreciation Expense 22,100  
Interest Expense 11,700  
Income Tax Expense 37,700 752,700
Net Income   $72,800

 

WOLFF COMPANY
Balance Sheets
  Dec. 31, Current Year Dec. 31, Previous Year
Assets    
Cash $14,300 $6,500
Accounts Receivable 53,300 41,600
Inventory 117,000 78,000
Prepaid Insurance 6,500 9,100
Plant Assets 325,000 253,500
Accumulated Depreciation (88,400) (66,300)
Total Assets $427,700 $322,400
Liabilities and Stockholders' Equity    
Accounts Payable $9,100 $13,000
Wages Payable 11,700 7,800
Income Tax Payable 9,100 10,400
Bonds Payable 169,000 97,500
Common Stock 117,000 117,000
Retained Earnings 111,800 76,700
Total Liabilities and Stockholders' Equity $427,700 $322,400


Cash dividends of $37,700 were declared and paid during the current year. Plant assets were purchased for cash and bonds payable were issued for cash. Bond interest is paid semi-annually on June 30 and December 31. Accounts payable relate to merchandise purchases.

Required
a. Calculate the change in cash that occurred during the current year.
b. Prepare a statement of cash flows using the indirect method.
c. Compute free cash flow.
d. Compute the operating-cash-flow-to-current-liabilities ratio. 
e. Compute the operating-cash-flow-to-capital-expenditures ratio. 

a. Change in Cash during the current year $Answer Answer


b. Use a negative sign with cash outflow answers.

WOLFF COMPANY
Statement of Cash Flows
For Year Ended December 31
Cash Flow from Operating Activities
Net Income   Answer
Add (deduct) items to convert net income to cash basis
Depreciation   Answer
Accounts Receivable Answer Answer
Inventory Answer Answer
Prepaid Insurance Answer Answer
Accounts Payable Answer Answer
Wages Payable Answer Answer
Income Tax Payable Answer Answer
Cash Flow Provided by Operating Activities   Answer
Cash Flow from Investing Activities
Purchase of Plant Assets   Answer
Cash Flow from Financing Activities
Issuance of Bonds Payable   Answer
Payment of Dividends   Answer
Cash Provided by Financing Activities   Answer
Net Change in Cash Answer
Cash at Beginning of Year   Answer
Cash at End of Year   Answer


c. Free cash flow $Answer

d. Operating-cash-flow-to-current-liabilities ratio.
Round answer to two decimal places.
Answer

e. Operating-cash-flow-to-capital-expenditures ratio.
Round answer to two decimal places.
Answer

Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 6 steps with 2 images

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education