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.
Statement of Cash Flows (Indirect Method)
The Wolff Company's income statement and comparative
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 |
53,300 | 41,600 | |
Inventory | 117,000 | 78,000 |
Prepaid Insurance | 6,500 | 9,100 |
Plant Assets | 325,000 | 253,500 |
(88,400) | (66,300) | |
Total Assets | $427,700 | $322,400 |
Liabilities and |
||
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 |
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
d. Compute the operating-cash-flow-to-
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
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
Trending now
This is a popular solution!
Step by step
Solved in 6 steps with 2 images