statement of cash flows

Instuctions: Complete the statement of cash flows for 2014 using the indirect method
Here is a comparative balance sheet for Joe Company
JOE COMPANY
Comparative Balance Sheet
31-Dec
Assets 2014 2013
Cash $ 68,000.00 $ 22,000.00
Accounts receivable $ 85,000.00 $ 76,000.00
Inventories $ 1,70,000.00 $ 1,89,000.00
Land $ 80,000.00 $ 1,00,000.00
Equipment $ 2,60,000.00 $ 2,00,000.00
Accumulated Depreciation $ (66,000.00) $ (32,000.00)
Total $ 5,97,000.00 $ 5,55,000.00
Liabilities and Stockholders’ equity
Accounts payable $ 39,000.00 $ 47,000.00
Bonds payable $ 1,50,000.00 $ 2,00,000.00
Common stock ($1 par) $ 2,16,000.00 $ 1,74,000.00
Retained earnings $ 1,92,000.00 $ 1,34,000.00
Total $ 5,97,000.00 $ 5,55,000.00
Additional information:
1. Net income for 2014 was $93,000.
2. Cash dividends of $35,000 were declared and paid.
3. Bonds payable amounting to $50,000 were redeemed for cash $50,000.
4. Common stock was issued for $42,000 cash.
5. No equipment was sold during 2014.
Order now

Statement of Cash Flows

Statement of Cash Flows

W.C. Cycling had $67,000 of cash at year-end 2011 and $25,000 in cash at year-end 2012. The firm invested in property, plant, and equipment totaling $280,000. Cash flow from financing activities totaled +$250,000. Round your answers to the nearest dollar, if necessary.

1. What was the cash flow from operating activities?

$

2. If accruals increased by $20,000, receivables and inventories increased by $195,000, and depreciation and amortization totaled $19,000, what was the firm’s net income?

$

Top of Form

Problem 3-15
Free Cash Flow

Financial information for Powell Panther Corporation is shown below:

Powell Panther Corporation: Income Statements for Year Ending December 31 (Millions of Dollars)

?

2012

2011

Sales

$2,280.0

$1,900.0

Operating costs excluding depreciation and amortization

1,710.0

1,615.0

EBITDA

$570.0

$285.0

Depreciation and amortization

50.0

40.0

Earnings before interest and taxes

$520.0

$245.0

Interest

50.0

42.0

Earnings before taxes

$470.0

$203.0

Taxes (40%)

188.0

81.2

Net income

$282.0

$121.8

Common dividends

$254.0

$97.0

Powell Panther Corporation: Balance Sheets as of December 31 (Millions of Dollars)

?

2012

2011

Assets

Cash and equivalents

$38.0

$29.0

Accounts receivable

228.0

190.0

Inventories

568.0

437.0

Total current assets

$834.0

$656.0

Net plant and equipment

499.0

399.0

Total assets

$1,333.0

$1,055.0

Liabilities and Equity

Accounts payable

$182.0

$152.0

Notes payable

46.0

38.0

Accruals

143.0

114.0

Total current liabilities

$371.0

$304.0

Long-term bonds

456.0

380.0

Total debt

$827.0

$684.0

Common stock

441.0

334.0

Retained earnings

65.0

37.0

Common equity

$506.0

$371.0

Total liabilities and equity

$1,333.0

$1,055.0

Write out your answers completely. For example, 25 million should be entered as 25,000,000.

1. What was net operating working capital for 2011 and 2012?

2011: $

2012: $

2. What was the 2012 free cash flow?

$

3. How would you explain the large increase in 2012 dividends?

a. The large increase in free cash flow from 2011 to 2012 explains the large increase in 2012 dividends.

b. The large increase in net income from 2011 to 2012 explains the large increase in 2012 dividends.

c. The large increase in EBIT from 2011 to 2012 explains the large increase in 2012 dividends.

d. The large increase in sales from 2011 to 2012 explains the large increase in 2012 dividends.

e. The large increase in retained earnings from 2011 to 2012 explains the large increase in 2012 dividends.

Statement of Stockholders’ Equity

In its most recent financial statements, Newhouse Inc. reported $20 million of net income and $220 million of retained earnings. The previous retained earnings were $209 million. How much in dividends were paid to shareholders during the year? Assume that all dividends declared were actually paid. Write out your answer completely. For example, 25 million should be entered as 25,000,000. Round your answer to the nearest dollar, if necessary.

$

Hide FeedbackShow All Feedback

Check My Work Feedback

Post Submission Feedback

Solution

·

Order now