Concept explainers
Statement of
• LO4–8
The Diversified Portfolio Corporation provides investment advice to customers. A condensed income statement for the year ended December 31, 2018, appears below:
Service revenue | $900,000 |
Operating expenses | 700,000 |
Income before income taxes | 200,000 |
Income tax expense | 80,000 |
Net income | $120,000 |
The following balance sheet information also is available:
12/31/2018 | 12/31/2017 | |
Cash | $275,000 | $ 70,000 |
120,000 | 100,000 | |
Accounts payable (operating expenses) | 70,000 | 60,000 |
Income taxes payable | 10,000 | 15,000 |
In addition, the following transactions took place during the year:
1. Common stock was issued for $100,000 in cash.
2. Long-term investments were sold for $50,000 in cash. The original cost of the investments also was $50,000.
3. $80,000 in cash dividends was paid to shareholders.
4. The company has no outstanding debt, other than those payables listed above.
5. Operating expenses include $30,000 in depreciation expense.
Required:
1. Prepare a statement of cash flows for 2018 for the Diversified Portfolio Corporation. Use the direct method for reporting operating activities.
2. Prepare the cash flows from operating activities section of Diversified’s 2018 statement of cash flows using the indirect method.
(1)
Cash flow statement:
This statement reports all the cash transactions which are responsible for inflow and outflow of cash, and result of these transactions is reported as ending balance of cash at the end of reported period.
To prepare: A statement of cash flow for D corporation using direct method for reporting operating activities.
Explanation of Solution
Prepare a statement of cash flow for corporation D using direct method.
Corporation D Statement of cash flows for the year ended December 31, 2018 |
||
Particulars | Amount ($) | Amount ($) |
Cash flows from operating activities: | ||
Collections from customers (1) | 880,000 | |
Payment of operating expenses (2) | (6,60,000) | |
Payment of income taxes (3) | (85,000) | |
Net cash flows from operating activities | 135,000 | |
Cash flows from investing activities: | ||
Sale of investments | 50,000 | |
Net cash flows from investing activities | 50,000 | |
Cash flows from financing activities: | ||
Proceeds from issue of common stock | 1,00,000 | |
Payment of dividends | (80,000) | |
Net cash flows from financing activities | 20,000 | |
Increase in cash | 2,05,000 | |
Cash and cash equivalents, January 1 | 70,000 | |
Cash and cash equivalents, December 31 | 275,000 |
(Table 1)
Working notes:
(1)
(3)
(2)
To prepare: The cash flows from operating activities section of Corporation D’s 2018 statement of cash flow for Corporation, under the indirect method.
Explanation of Solution
Prepare the cash flow from operating activities section of Corporation using indirect method:
Corporation D Statement of cash flows For the year ended December 31, 2018 |
|
Particulars | Amount ($) |
Cash flows from operating activities: | |
Net income | 120,000 |
Adjustments for noncash effects: | |
Depreciation expense | 30,000 |
Changes in operating assets and liabilities: | |
Increase in accounts receivable | (20,000) |
Increase in accounts payable | 10,000 |
Decrease in income taxes payable | (5,000) |
Net cash flows from operating activities | 135,000 |
Want to see more full solutions like this?
Chapter 4 Solutions
INTERMEDIATE ACCOUNTING, W/CONNECT
- Exercise 21-27 (Algo) Statement of cash flows; direct method [LO21-3, 21-5, 21-6, 21-8] Comparative balance sheets for 2024 and 2023, a statement of income for 2024, and additional information from the accounting records of Red, Incorporated, are provided below: RED, INCORPORATED Comparative Balance Sheets December 31, 2024 and 2023 ($ in millions) 2024 2023 Assets Cash $ 26 $ 114 Accounts receivable 203 134 Prepaid insurance 11 6 Inventory 289 177 Buildings and equipment 384 352 Less: Accumulated depreciation (121) (242) $ 792 $ 541 Liabilities Accounts payable $ 90 $ 104 Accrued liabilities 10 15 Notes payable 52 0 Bonds payable 161 0 Shareholders’ Equity Common stock 402 402 Retained earnings 77 20 $ 792 $ 541 RED, INCORPORATED Statement of Income For Year Ended December 31, 2024 ($ in millions) Revenues Sales revenue $ 2,010 Expenses Cost of goods sold $ 1,439 Depreciation expense 41…arrow_forwardQUESTION 1 Given the following information Please calculate the Free Cash Flow to Equity EBIT Net Income Tax rate Depreciation Capital expenditure 2207.9 1513.5 21.80% 1807.1 954.6 Change in non-cash Working Capital -2176.3 Change in long term debt Interest Expense Liabilities Total Long Term debt Total Assets 4755 5470 3902 5628 927.6 395.3 24511.8 13220.6 26168.2arrow_forwardProblem 21-17 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided. METAGROBOLIZE INDUSTRIESComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 405 $ 245 Accounts receivable 350 190 Inventory 500 275 Land 500 450 Building 900 900 Less: Accumulated depreciation (200 ) (180 ) Equipment 2,500 2,150 Less: Accumulated depreciation (325 ) (300 ) Patent 1,000 1,150 $ 5,630 $ 4,880 Liabilities Accounts payable $ 600 $ 400 Accrued liabilities 150 130 Lease liability—land 130 0 Shareholders' Equity Common stock…arrow_forward
- 00:42 D 1,300 1,520 Scanned by TapScanner J From the following details prepare statement of proprieta funds with as many details as possible. (a) Stock velocity : 6 (b) (c) Capital turnover ratio (on cost of sales) : 2 Fixed assets turnover ratio (on cost of sales): 4 Gross profit turnover ratio : 20% (d) (e) Debtors velocity : 2 months Creditors velocity : 73 days The gross profit with Rs. 60,000, Reserves and surplus amour to Rs. 20,000. Closing stock was Rs. 5,000 in excess of opening stock. {கீழே கொடுக்கப்பட்டுள்ள விவரங்களைக் கொண்டு உரிமையாளர் நிதி அறிக்கையை தயார் செய்க. (அ) சரக்கிருப்பு சுழற்சி - 6 முதல் வியாபார விகிதம் (விற்பனை அடக்கத்தில் - 2 நிலையான சொத்து வியாபார விகிதம் (விற்பனை அடக்கத்தில்) மொத்த இலாப வியாபார விகிதம் - 20% கடனாளிகள் வசூல் வேகம் 2 மாதம் (ஊ) கடனீந்தோர் செலுத்துதல் வேகம் - 73 நாட்கள் மொத்த இலாபம் ரூ. 60,000, ஒதுக்கீடு மற்றும் மிகிதி ரூ.20,000, இறுதி சரக்கிருப்பு ரூ. சரக்கிருப்பை விட அதிகம். 5.000 ஆரம்ப Scanned by TapScanner Mayura's Students Advisor J11 23.…arrow_forwardProblem 21-16 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANYComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 117.0 $ 34.0 Accounts receivable 62.0 64.0 Less: Allowance for uncollectible accounts (3.0 ) (2.0 ) Dividends receivable 17.0 16.0 Inventory 69.0 64.0 Long-term investment 29.0 24.0 Land 84.0 40.0 Buildings and equipment 169.0 264.0 Less: Accumulated depreciation (7.0 ) (120.0 ) $ 537.0 $ 384.0 Liabilities Accounts payable $ 27.0 $ 34.0 Salaries payable 16.0 19.0 Interest payable 18.0 16.0 Income tax payable…arrow_forwardComplete the financial statement for MY Company. Cash Receivables Inventories Prepaid expenses Total current assets Plant assets Other assets Total assets . $95 575 822 [Select] Type of Financial Statement: [Select] [ Select] [ Select] 2,800 $8.400 . Debt Ratio is 0.6 Current Ratio is 1.2 MY Company December 31, 2018 (Dollars in thousands) V > Total current $1.700 liabilities Long- term debt Other long- term liabilities Share capital Total liabilities [ Select] and equity 810 Retained 2.645 earnings 183 Use the following data to complete MY Company's Balance Sheet. [Select]arrow_forward
- Problem 21-4 (Algo) Statement of cash flows; direct method [LO21-3, 21-8] The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANYComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 49 $ 24 Accounts receivable 46 53 Less: Allowance for uncollectible accounts (3 ) (2 ) Dividends receivable 3 2 Inventory 65 60 Long-term investment 21 18 Land 85 60 Buildings and equipment 273 290 Less: Accumulated depreciation (70 ) (90 ) $ 469 $ 415 Liabilities Accounts payable $ 35 $ 43 Salaries payable 3 7 Interest payable 7 2 Income tax payable 8 9 Notes payable 25 0 Bonds payable…arrow_forwardQuestion 21 In preparing Titan Inc.'s statement of cash flows for the year ended December 31, 2021, the following amounts were available: Collect note receivable $615,000 Issue bonds payable 639,000 Purchase treasury stock 300,000 What amount should be reported on Titan, Inc.'s statement of cash flows for investing activities? $339,000 $315,000 $615,000 $1,254,000arrow_forwardrq a Problem 11-12 (Algo) Effect of transactions on liquidity measures LO 1 Selected balance sheet accounts for Tibbetts Company on September 30, 2019, are as follows: Cash $ 48,000 Marketable securities 135,000 Accounts receivable, net 165,000 Inventory 187,500 Prepaid expenses 21,000 Total current assets $ 556,500 Accounts payable $ 108,000 Other accrued liabilities 26,400 Short-term debt 48,000 Total current liabilities $ 182,400 Required: Calculate the working capital, current ratio, and acid-test ratio for Tibbetts Company as of September 30, 2019. Summarized here are the transactions/events that took place during the fiscal year ended September 30, 2020. Prepare journal entries for the below transactions and Indicate the effect of each item on Tibbetts Company's working capital, current ratio, and acid-test ratio. Use + for increase, − for decrease, and (NE) for no effect. Credit sales for the year…arrow_forward
- e 2018 Cash Co X+ com/quiz/28465383 press Lazada a Agoda.com e Quiz | Edmodo Department of Edu. e Classes | Ec Question 1 5 points You are a financial Manager of Chevron Corp. You need to assess the effectiveness of working capital management of the company for 2018 using the following data. What is t 2018 Receivable turnover? 2017 Account Receivable = 15 3o00 2018 Account Receivable = 15.050,00 2017 Inventory =5585.000 2018 Inventory = 5.704.000 2017 ACcounts Payable = 14.565:.000 2018 Accounts Payable = 10 952 0 2017 Sales = 134,674,000 2018 Sales = 158 902.000 2017 Cost of Saies = 95, 114 CUD 2018 Cost of Sales = 110 997 000 2017 PUtchases = 96 114000 2018 Purchases 123 435 000 10 17 f8 f6arrow_forwardProblem 11-12 (Algo) Effect of transactions on liquidity measures LO 1 Selected balance sheet accounts for Tibbetts Company on September 30, 2019, are as follows: Cash $ 48,000 Marketable securities 135,000 Accounts receivable, net 165,000 Inventory 187,500 Prepaid expenses 21,000 Total current assets $ 556,500 Accounts payable $ 108,000 Other accrued liabilities 26,400 Short-term debt 48,000 Total current liabilities $ 182,400 Required: Calculate the working capital, current ratio, and acid-test ratio for Tibbetts Company as of September 30, 2019. Summarized here are the transactions/events that took place during the fiscal year ended September 30, 2020. Prepare journal entries for the below transactions and Indicate the effect of each item on Tibbetts Company's working capital, current ratio, and acid-test ratio. Use + for increase, − for decrease, and (NE) for no effect. Credit sales for the year amounted to…arrow_forwardProblem 11-12 (Algo) Effect of transactions on liquidity measures LO 1 Selected balance sheet accounts for Tibbetts Company on September 30, 2019, are as follows: Cash $ 48,000 Marketable securities 135,000 Accounts receivable, net 165,000 Inventory 187,500 Prepaid expenses 21,000 Total current assets $ 556,500 Accounts payable $ 108,000 Other accrued liabilities 26,400 Short-term debt 48,000 Total current liabilities $ 182,400 Required: Calculate the working capital, current ratio, and acid-test ratio for Tibbetts Company as of September 30, 2019. Summarized here are the transactions/events that took place during the fiscal year ended September 30, 2020. Prepare journal entries for the below transactions and Indicate the effect of each item on Tibbetts Company's working capital, current ratio, and acid-test ratio. Use + for increase, − for decrease, and (NE) for no effect. Credit sales for the year amounted to…arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning