Chapter 18
Day 1:
Page 868 BE18-2
Clasify the following items as an operating, investing, or financing activity. Assume all items involve cash.
-
purchase of equipment
-
Sale of building
-
Retired bonds
-
Payment of dividends
-
Issue of share capital
Page 869-870 E18-1
Eng Corporation had the following transactions during 2003:
-
Purchased a machine for $30,000, giving a long-term note in exchange.
-
Issued common shares for cash, $50,000.
-
Collected $16,000 of accounts receivable.
-
Declared and paid a cash dividend of $25,000.
-
Sold a long-term investment with a cost of $15,000 for $10,000 cash.
-
Retired bonds having a carrying value of $200,000 for $175,000.
Instructions
Analyze the transactions above an indicate whether each transaction resulted in a cash inflow or cash outflow from a) operating activities, b) investing activities, c) financing activities, or d) non-cash investing and financing activities.
Page 870 E18-2
Pesci Company reported net income of $195,000 for the year ended July 31, 2003. Pesci also reported an amortization expense of $45,000 and a loss of $5,000 on the sale of equipment. The comparative balance sheet shows an increase in accounts receivable of $15,000 for the year, an $8,000 increase in accounts payable, and a decrease in prepaid expenses of $4,000.
Instructions
Prepare the operating activities section of the cash flow statement for 2003. Use the indirect method.
Day 2:
Page 868 BE18-4
Dressmart.com Inc., reported net income of $2.5 million in 2003. Amortization expense for the year was $280,000, accounts receivable decreased by $350,000, and accounts payable decreased by $310,000. Calculate net cash provided by operating activities using the indirect method.
Page 868 BE18-6
The comparative balance sheet for the Harden Company shows the following changes in noncash current asset accounts:
-
Accounts Receivable decrease of $75,000
-
Prepaid Expenses increase of $12,000
-
Inventories increase of $30,000.
Calculate net cash provided by operating activities using the indirect method. Assume that net income is $220,000 for the year ended December 31, 2003.
Page 870 E18-4
The current sections of Invest.com Inc.’s balance sheets at December 31, 2002 and 2003, are presented below.
Invest.com Inc.
Balance Sheet (partial)
December 31
-
|
2003
|
2002
|
Current assets
|
|
|
Cash
|
$105,000
|
$99,000
|
Accounts receivable
|
110,000
|
89,000
|
Inventory
|
171,000
|
186,000
|
Prepaid expenses
|
27,000
|
32,000
|
Total current assets
|
$413,000
|
$406,000
|
Current liabilities
|
|
|
Accrued expenses payable
|
$15,000
|
$5,000
|
Accounts payable
|
85,000
|
92,000
|
Total current liabilities
|
$100,000
|
$97,000
|
Invest.com’s net income for 2003 was $163,000. Amortization expense was $30,000.
Instructions
Prepare the operating activities section on Invest.com Inc.’s cash flow statement for the year ended December 31, 2003, using the indirect method.
Page 874 P18-3A
Presented below is the comparative balance sheet for Cousin Tommy’s Toy Company as of December 31:
Cousin Tommy’s Toy Company
Balance Sheet
December 31
-
Asset
|
2003
|
2002
|
Cash
|
$39,000
|
$45,000
|
Accounts receivable
|
49,500
|
52,000
|
Inventory
|
151,450
|
142,000
|
Prepaid expenses
|
16,780
|
21,000
|
Land
|
100,000
|
130,000
|
Equipment
|
228,000
|
155,000
|
Accumulated amortization – equipment
|
(45,000)
|
(35,000)
|
Building
|
200,000
|
200,000
|
Accumulated amortization – building
|
(60,000)
|
(40,000)
|
|
$679,730
|
$670,000
|
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
Accounts payable
|
$38,730
|
$40,000
|
Bonds Payable
|
250,000
|
300,000
|
Common Shares
|
191,000
|
180,000
|
Retained Earnings
|
$679,730
|
$670,000
|
Additional information:
-
Operating expenses include amortization expense of $42,000.
-
Land was sold for cash at cost.
-
Cash dividends of $27,000 were paid.
-
Equipment was purchased for $95,000 cash. IN addition, equipment costing $22,000 with a net book value of $10,000 was sold for $8,100 cash.
-
Bonds were redeemed at face value by issuing common shares.
Instructions
Prepare a cash flow statement for te year ended December 31, 2003, using the indirect method.
Day 3:
Page 868 BE18-8
Westcoast Corporation has accounts receivable of $14,000 at January 1, 2003, and of $24,000 at December 31, 2003. Sales revenues were $470,000 for the year. What is the amount of cash receipts from a customers in 2003?
Page 868 BE18-9
Home Grocery Corporation reported income tax expense of $90,000 in its 2003 income statement, and income tax payable of $14,000 at December 31, 2002, and of $9,000 at December 31, 2003. What was the amount of cash payments made for income tax during 2003?
Page 869 BE18-10
Linux Corporation reports operating expense of $100,000, excluding amortization expense of $15,000, for 2003. During the year, prepaid expenses decreased by $6,600 and accrued expenses payable increased by $2,400. Calculate the cash payments for operating expenses in 2003.
Page 871 E18-9
The year 2003 accounting records of Frontier Airlines reveal the following transactions and events:
Payment of interest
|
$6,000
|
Collection of accounts receivable
|
$180,000
|
Cash sales
|
38,000
|
Payment of salaries and wages
|
65,000
|
Receipt of dividend revenue
|
14,000
|
Amortization expense
|
18,000
|
Payment of income tax
|
15,000
|
Proceeds from sale of aircraft
|
812,000
|
Net income
|
38,000
|
Purchase of equipment for cash
|
22,000
|
Payment of accounts payable for merchandise
|
90,000
|
Loss on sale of aircraft
|
3,000
|
Payment of dividends
|
14,000
|
Payment for land
|
74,000
|
Payment of other expenses
|
20,000
|
Instructions
Prepare the operating ctvities section of the cash flow statement, using the direct method. (Note: Not all of the above items will be used.)
Page 876 P18-7A
Condensed financial data of e-Perform.com Ltd. appear below:
e-Perform.com Ltd.
Balance Sheet
December 31
-
Assets
|
2003
|
2003
|
Cash
|
$92,700
|
$47,250
|
Accounts receivable
|
90,800
|
57,000
|
Inventories
|
121,900
|
102,650
|
Investments
|
84,500
|
87,000
|
Capital assets
|
250,000
|
205,000
|
Accumulated amortization
|
(49,500)
|
(40,000)
|
|
$590,400
|
$458,900
|
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
Accounts payable
|
$57,700
|
$48,280
|
Accrued expenses payable
|
12,100
|
18,830
|
Bonds payable
|
100,000
|
70,000
|
Common Shares
|
250,000
|
200,000
|
Retained earnings
|
170,600
|
121,790
|
|
$590,400
|
$458,900
|
e-Perform.com Ltd
Income Statement
For the Year Ended December 31, 2003
-
Revenues
|
|
|
Sales
|
$297,500
|
|
Gain on sale of capital assets
|
8,750
|
$306,250
|
Expenses
|
|
|
Cost of goods sold
|
$99,460
|
|
Operating expenses
|
14,670
|
|
Amortization expense
|
49,700
|
|
Income tax expense
|
7,270
|
|
Interest expense
|
2,940
|
174,040
|
Net Income
|
|
$132,210
|
Additional Information:
-
New capital assets costing $92,000 were purchased for cash during the year.
-
Investments were sold at cost.
-
Capital assets costing $47,000 were sold for $15,550.
-
A cash dividend of $83,400 was declared and paid during the year.
-
Accounts payable relate only to merchandise creditors.
Instructions
Prepare a cash flow statement using the direct method.
Day 4:
Page 869 BE18-11
For the year ended March 31, 2000, Alliance Atlantis Communications Inc. reported (in millions) cash provided by operating activities of $558.2; cash used by investing activities of $666.2; and cash provided by financing activities of $52.5. In addition, average current liabilities were $581.6; average total liabilities were $884.6; net sales and net income available to common shareholders were $771.6 and $37.0, respectively. The number of shares was 28.2. Calculate these values: a) cash current debt coverage, b) cash returns on sales, c) cash flow per share, and d) cash total debt coverage.
Page 872 E18-10
The comparative balance sheet for Véfour Company is presented below:
Véfour Company
Balance Sheet
December 31, 2003
|
December 31
|
Assets
|
2003
|
2002
|
Cash
|
$63,000
|
$22,000
|
Accounts receivable
|
85,000
|
76,000
|
Inventories
|
180,000
|
189,000
|
Land
|
75,000
|
100,000
|
Equipment
|
260,000
|
200,000
|
Accumulated amortization
|
(66,000)
|
(42,000)
|
Total
|
$597,000
|
$545,000
|
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
Accounts payable
|
$34,000
|
$47,000
|
Bonds payable
|
150,000
|
200,000
|
Common shares
|
214,000
|
164,000
|
Retained earnings
|
199,000
|
134,000
|
Total
|
$597,000
|
$545,000
|
Additional information:
-
Net income for 2003 was $125,000.
-
Cash dividends of $60,000 were declared and paid.
-
Bonds pyabale with a carrying value of $50,000 were redeemed for $50,000 cash.
-
Common shares were issued for $50,000 cash.
-
Land was sold at a gain of $5,000
-
Net sales for the year were $978,000.
Instructions
-
Prepare a cash flow statement for 2003 using the indirect method.
-
Calculate the following cash-based ratios:
-
Cash current debt coverage
-
Cash return on sales
-
Cash total debt coverage
Page 872 E18-11
Presented here is selected information (in thousands) for Reitmans (Canada) Limited and La Senza for the year ended January 29, 2000.
|
Reitmans
|
La Senza
|
Cash provided by operating activities
|
$32,548
|
$24,784
|
Cash provided by all activities
|
33,810
|
3,584
|
Average current liabilities
|
65,521
|
50,576
|
Average total liabilities
|
65,689
|
106,480
|
Sales
|
477,730
|
354,279
|
Number of shares
|
8,764
|
9,338
|
Instructions
Using the cash-based ratios presented in this chapter, compare a)the liquidity, b) the profitability, and c) the solvency of the two companies.
Share with your friends: |