cf
cf
WEEK 4
Hermie T. Bola
1/18/2022 1
Course Learning Objective
Operating Operating
(receipts from (payments for
revenues) expenses)
Investing
Investing
(receipts from sales of
(payments for acquiring
noncurrent assets)
noncurrent assets)
Financing Financing
(receipts from issuing
equity and debt securities) (payments for treasury stock,
dividends, and redemption of debt
1/18/2022 Hermie T. Bola 6
securities)
Cash Flow Analysis Summary
Payment to Employees
Salaries & Beginning Ending Salaries
Payments to
= Wages + Salaries & Wages - & Wages
Employees
Expense Payable Payable
1/18/2022 16
Hermie T. Bola
Best Wishes Company
Income Statement
For the Year Ended December 31, 2011
Sales $470,000
Cost of goods sold 254,000
Gross profit 216,000
Operating expenses
Selling expense 110,000
Administrative expense 73,000
Amortization expense
Projecting Pro Forma Statements with the 14,000 197,000
Net income Percent of Sales Method $19,000
Additional information:
a. Accounts receivable increased by $12,000.
b. Inventories increased by $28,000.
c. Prepaid expenses increased by $1,200.
d. Accounts payable to merchandise suppliers increased by $19,000.
e. Accrued expenses payable increased by $9,000.
Required: Prepare the operating activities section of the statement of cash flows for the year ended
December 31, 2011, for Best Wishes Company, using the direct method.
Best Wishes Company
Statement of Cash Flows
For the Year Ended December 31, 2011