Class Purpose 5
Class Purpose 5
i. The company purchased a truck during the year at a cost of $30,000 that was financed in
full by the manufacturer.
ii. A truck with a cost of $10,000 and a net book value of $2,000 was sold during the year
for $7,000. There were no other sales of depreciable assets.
iii. Dividends paid during Year 2 are $51,000.
SOLUTION:
INDIRECT METHOD
Gould Corporation
Statement of Cash Flows [Indirect Method]
Particulars Amount Amount
[1] Cash flows from operating activities:
Net income 84,000
Add/(deduct) items to reconcile cash basis net income
(+) Depreciation and amortization 35,000
(-) Gain on sale of assets (5,000)
(-) Increase in accounts receivables (9,000)
(-) Decrease in inventory 6,000
(+) Decrease in prepaid expenses 3,000
(-) Decrease in accounts payable (5,000)
(+) Decrease in accrued expenses 4,000
Net cash flow from operating activities 1,13,000
[2] Cash flow from investing activities:
Purchase of equipment [Working-1] (70,000)
Sale of equipment 7,000
Net cash flow from investing activities (63,000)
[3] Cash flow from financing activities
Payment for mortgage payable (1,50,000
)
Issuance of preferred stock 1,75,000
Dividends paid (51,000)
Net cash flow from financing activities (26,000)
Net increase in cash 24,000
Add: Beginning cash balance 51,000
Ending cash balance 75,000
Note-(1): Plant Assets
Ending plant assets 4,40,000
Add: Plant assets sold 10,000
4,50,000
Less: Plant asset purchased on credit 30,000
4,20,000
Less: Beginning balance 3,50,000
Plant assets purchased for cash 70,000
Note-2: If dividend is not given
Beginning retained earnings 22,000
Add: Net income 84,000
1,06,000
Less: Ending retained earnings 55,000
Dividend paid 51,000
OR
Working-(1):
Plant Assets
Dr Cr
Particulars Amount Particulars Amount
Beginning balance 3,50,000 Sale [Cash 7,000] 10,000
Purchased [by notes payable] 30,000
Purchase [cash] 70,000
Ending balance 4,40,000
4,50,000 4,50,000
Working-(2):
Accumulated depreciation
Dr Cr
Particulars Amount Particulars Amount
Beginning balance 1,25,000
EXERCISE 7-2
It is important that an analyst understand the activities that comprise the statement of cash flows,
including the disclosure of their individual elements.
Required:
(i) Practice requires the classification of cash inflows and outflows into three categories. Identify
and describe those categories.
(ii) Which noncash activities are reported in the statement of cash flows and how are they
reported?
(iii) Assume First Corporation retains you to consult with them on preparation of the statement
of cash flows using the indirect method for the year ended December 31, Year 8. Advise them on
how the following separate items affect the statement of cash flows and how they are shown on
the statement:
a. Net income for the fiscal year is $950,000, including an extraordinary gain of $60,000.
b. Depreciation expense of $80,000 is included in the income statement.
c. Uncollectible accounts receivable of $50,000 are written off against the allowance for
uncollectible accounts. Bad debts expense of $24,000 is included in determining earnings
for the year, and the same $24,000 amount is added to the allowance for uncollectible
accounts.
d. Accounts receivable increase by $140,000 during the year and inventories decline by
$60,000.
e. Taxes paid to governments amount to $380,000.
f. A gain of $5,000 is realized on the sale of a machine; it originally cost $75,000 and
$25,000 is undepreciated on the date of sale.
g. On June 5, Year 8, buildings and land are purchased for $600,000; First Corp. gave in
payment $100,000 cash, $200,000 in market value of its unissued common stock, and a
$300,000 mortgage note.
h. On August 8, Year 8, First Corp. converts $700,000 face value of its 6% convertible
debentures into $140,000 par value of its common stock. The bonds are originally issued
at face value.
i. The board of directors declares a $320,000 cash dividend on October 30, Year 8, payable
on January 15, Year 9, to stockholders of record on November 15, Year 8.
j. On December 15, Year 8, First Corp. declares a 2-for-1 stock split payable on December
25, Year 8.
SOLUTION:
Req-(i):
According to the practice we can classify cash inflows and outflows into three categories, for
example, operating, investing and financing activities. Operating activities encompasses all the
earnings-related activities of the enterprise. They encompass, in addition to all the income and
expense items found in the income statement, all the net inflows and outflows of cash that
operations impose on the enterprise. Such operations include activities such as the extension of
credit to customers, investments in inventories, and obtaining credit from suppliers. This means
that operating activities relate to all items in the income statements as well as to the balance sheet
items which are related to operations- mostly working capital accounts such as accounts
receivable, inventories, prepayments, accounts payable, and accruals.
Investing activities include acquiring and selling or otherwise disposing of both securities that
are not cash equivalents and productive assets that are expected to generate revenues over the
long-term. They also include lending money and collecting on such loans.
Financing activities include obtaining resources from owners and providing them a return. They
also include obtaining resources from creditors and repaying the amounts borrowed or otherwise
setting the obligations.
Req-(ii):
It is required that all significant non-cash financing and investing activities should be disclosed.
For example, noncash transactions that include the conversion of debt to equity, the acquisition
of assets through the issuance of debt, and exchanges of assets and liabilities, should be disclosed
in a separate schedule of non-cash investing and financing activities.
Req-(iii):
(a) Net income is the starting point of the computation of cash flow from operating activities.
This is not required that the extra-ordinary items should be disclosed separately in the
statement of cash flow.
(b) Depreciation is added back as an expense not requiring cash.
(c) The write off of uncollectible receivables does not affect cash. Similarly, the bad debt
expense does not require an outlay of cash. Since, this corporation uses the indirect
method for presentation of cash flow statement, no additional adjustment is needed
beyond the adjustment for the change in the net accounts receivable, which includes the
credit to the allowance for doubtful accounts.
(d) The $1,40,000 increase in accounts receivable means that some sales have not been
collected in cash and accordingly, net income is reduced by $1,40,000 in arriving at cash
flow from operating activities. The $60,000 decline in inventories means that cost of
goods sold includes inventories paid for prior years, and did not require cash this year. As
such, net income is increased by $60,000 in arriving cash flow from operating activities.
(e) This $3,80,000 is an expense requiring cash- no adjustment is called for. This amount
also must be disclosed as part of the supplemental disclosures.
(f) Calculation of cash
Original cost 75,000
Less: Undepreciated amount 25,000
Accumulated depreciation 50,000