constructing and analyzing statement of cash flows.
This assignment covers constructing and analyzing statement of cash flows.
Demonstration (showing the work) and Resultant Answer.
Assignments:
CHAPTER 2: #28 parts a,c, and c only
Statement of cash flows
28. Refer to the following financial statements for Crosby Corporation attached below.
a. Prepare a statement of cash flows for the Crosby Corporation using the general procedures indicated in Table 2-10.
b. Describe the general relationship between net income and net cash flows from operating activities for the firm.
c. Has the buildup in plant and equipment been financed in a satisfactory manner? Briefly discuss.
Block, S., Hirt, G., & Danielsen, B. (2013). Foundations of financial management (16th Ed). Retrieved from http://online.vitalsource.com
This assignment covers constructing and analyzing statement of cash flows.
Demonstration (showing the work) and Resultant Answer.
Assignments:
CHAPTER 2: #28 parts a,b, and c only
Statement of cash flows
28. Refer to the following financial statements for Crosby Corporation:
CROBY CORPORATION Income Statement For the Year Ended December 31, 20X2 | ||
Sales | $ 2,200,000 | |
Cost of goods sold | 1,300,000 | |
Gross Profit | $ 900,000 | |
Selling and Administrative expense | 420,000 | |
Depreciation expense | 150,000 | |
Operating Income | $ 330,000 | |
Interest expense | 90,000 | |
Earnings before taxes | $ 240,000 | |
Taxes | 80,000 | |
Earnings after taxes | $ 160,000 | |
Preferred Stock dividends | 10,000 | |
Earnings available to common stockholders | $ 150,000 | |
Shares outstanding | 120,000 | |
Earnings per share | $ 1.25 |
Statement of Retaining Earnings
For the Year Ended December 31, 2015 |
||
Retaining earnings, balance, January 1, 20X2 | $500,000 | |
Add: Earnings available to common stockholders, 20X2 | 150,000 | |
Deduct: Cash dividends declared and paid in 20×2 | 50,000 | |
Retained earnings, balance December 21, 20X2 | $ 600,000 |
Comparative Balance Sheets For 20X1 and 20X2 | ||
YEAR END FOR | 20X1 | 20X2 |
Assets | ||
Current Assets | ||
Cash | $ 70,000 | $100,000 |
Accounts receivable (net) | $ 300,000 | $ 350,000 |
Inventory | 410,000 | 430,000 |
Prepaid expenses | 50,000 | 30,000 |
Total current assets | $ 830,000 | $ 910,000 |
Investments (long-term securities) | 80,000 | 70,000 |
Plant and equipment | 2,000,000 | 2,400,000 |
Less: Accumulated depreciation | 1,000,000 | 1,150,000 |
Net plant and equipment | 1,000,000 | 1,250,000 |
Total assets | $1,910,000 | $2.230.000 |
Liabilities and Stockholders’ Equity | ||
Current liabilities: | ||
Accounts payable | $ 250,000 | $ 440,000 |
Notes payable | 400,000 | 400,000 |
Accrued expenses | 70.000 | 50 000 |
Total current liabilities | $ 720,000 | $ 890,000 |
Long term liabilities: | ||
Bonds payable, 20X2 | 70,000 | 120,000 |
Total liabilities | ||
Stockholders’ equity: | ||
Preferred stock, $100 par value | $ 90,000 | $ 90,000 |
Common stock, $1 par value | 120,000 | 410,000 |
Capital paid in excess of par | 410,000 | 410,000 |
Retained earnings | 500,000 | 600,000 |
Total stockholders’ equity | $1,120,000 | $1,220,000 |
Total liabilities and stockholders’ equity | $1,910,000 | $2,230,000 |
a. Prepare a statement of cash flows for the Crosby Corporation using the general procedures indicated in Table 2-10.
b. Describe the general relationship between net income and net cash flows from operating activities for the firm.
c. Has the buildup in plant and equipment been financed in a satisfactory manner? Briefly discuss.
Table 2-10
KRAMER CORPORATION Statement of Cash Flows For the Year Ended December 31, 2015 | ||
Cash flows from operating activities: | ||
Net income (earnings after taxes) | $ 110,500 | |
Adjustments to determine cash flow from operating activities: | ||
Add back depreciation | $ 50,000 | |
Increase in accounts receivable | (30,000) | |
Increase in inventory | (20,000) | |
Decrease in prepaid expenses | 10,000 | |
Increase in accounts payable | 35,000 | |
Decrease in accrued expenses | (5,000) | |
Total adjustments | 40,000 | |
Net cash flows from operating activities | $ 150,500 | |
Cash flows from investing activities: | ||
Increase in investments (long-term securities) | $(30,000) | |
Increase in plant and equipment | (100,000) | |
Net cash flows from investing activities | (130,000) | |
Cash flows from financing activities: | ||
Increase in bonds payable | $ 50,000 | |
Preferred stock dividends paid | (10,500) | |
Common stock dividends paid | (50,000) | |
Net cash flows from financing activities | (10,500) | |
Net increase (decrease) in cash flows | $ 10,00 |