 |
|
|
 |
New Member
|
|
Feb 24, 2010, 04:06 AM
|
|
help me with completing a statement of cash flows
I really need hep with this one. I need to complete a cash flow statement using the indirect method.
Balance sheets and income statement follow:
TRAHAN COMPANY
Comparative Balance Sheets
December 31
2010 2009
Assets
Cash.. . 38,000 20,000
Accounts receivable.. . 33,000 14,000
Merchandise inventory.. . 27,000 20.000
Property, plant, and equipment.. . 60,000 78,000
Accumulated depreciation.. . (32,000) (24,000)
Total assets.. . 126,000 108,000
Liabilities and Equity
Accounts payable.. . 24,000 15,000
Income taxes payable.. . 7,000 8,000
Bonds payable.. . 27,000 33,000
Common stock.. . 18,000 14,000
Retained earnings.. . 50,000 38,000
Total liabilities and equity.. . 126,000 108,000
TRAHAN COMPANY
Income Statement
For Year Ended December 31, 2010
Sales.. . 242,000
Cost of goods sold.. . 175,000
Gross profit.. . 67,000
Selling expenses.. . 18,000
Administrative expenses.. . 6,000 24,000
Income from operations.. . 43,000
Interest expense.. . 3,000
Income before taxes.. . 40,000
Income tax expense.. . 8,000
Net income.. . 32,000
Additional Information:
1. Dividends declared and paid were 29,000 cash.
2. During the year equipment was sold for 8,500 cash. This equipment cost 18,000 originally and had a book value of 8,500 at the time of sale.
3. All depreciation expense is in the selling expense category.
4. All sales and purchases are on account.
|
|
 |
New Member
|
|
Feb 24, 2010, 08:28 AM
|
|
Adjustments to reconcile net income to net
cash provided by operating activities
Depreciation expense $14,500
Increase in account receivable (19,000)
Increase in inventory (7,000)
Increase in accounts payable 14,000
Decrease in tax payable (1,000) 1,500
Net cash provided by operating activities $33,500
Cash flows from investing activities
Sale of equipment 8,500
Cash flows from financing activities
Redemption of Bonds 6,000
Common stock 4,000
Payment for dividends (20,000)
Net cash used by financing activities 21,000
Net increase in cash 15,000
Cash at beginning of period 20,000
Cash at end of period $35,000
B 1. Compute the current cash debt coverage ratio
38,000 / (24,000 + 15,000) / 2 = 1.95 times
B2. Compute the cash debt coverage ratio.
38,000 / 31,000 + 23,000) / 2 = 1.41 times
B3. Compute the free cash flow.
38,000 – 20,000 = 18,000
I do not know if I have the these figures right.
|
|
Question Tools |
Search this Question |
|
|
Add your answer here.
Check out some similar questions!
Statement of cash flows
[ 1 Answers ]
ADP, Inc. began the year 2004 with $145 million in cash. During 2004, ADP earned net income of $395 million, and adjustments to reconcile net income to net cash provided by operations totaled $2330 million, a positive amount. Investing activities used cash of $3140m, and financing activities...
Statement of Cash-flows
[ 1 Answers ]
The Indirect Method
Millennium Technologies
Income statement for the year ended December 31 2002.
Revenue:
Net sales………………………… $3,200,000
Interest revenue………………. 40,000
Gain on sales of marketable securities….. ...
View more questions
Search
|