Question

In: Accounting

Use the income statement and the list of changes to answer the question. Torche Corporation Income...

Use the income statement and the list of changes to answer the question.

Torche Corporation
Income Statement
January 1 to December 31, 2019
(amounts in thousands)
Revenue 9,100
Cost of Goods Sold (COGS) 2,730
Gross Income 6,370
Sales, General, & Administrative Expenses (SG&A) 910
Depreciation Expense 500
Other Expenses 600
Earnings Before Interest & Taxes (EBIT) 4,360
Interest 180
Pre-Tax Income 4,180
Income Taxes 1,672
Net Income 2,508

Between January 1 and December 31, 2019:

1. Accounts Receivable increase by $800,000
2. Accounts Payable decrease by $400,000
3. Gross Property, Plant, & Equipment increase by $5,400,000
4. Long Term Debt increases by $100,000

Assume no other changes

What is the Net Cash Flow?

Note: Account change amounts are provided in dollars but the financial statement units are thousands of dollars.

Please specify your answer in the same units as the financial statements (i.e., enter the number from your completed statement of cash flows).

Solutions

Expert Solution

Cash Flow Statement
Particulars $ (000s) $ (000s)
Cash flow from operating activities
Pre-tax income                        4,180.00
Add: Non Cash Non Operating expenses
Depreciation                            500.00
Operating profit before Working capital changes                        4,680.00
Less: Decrease in Creditors                         (400.00)
Less: Increase in Debtors                         (800.00)
Cash generated from Operating activities                       3,480.00
Less: Income tax paid                      (1,672.00)
Net Cash from Operating activities - (A)                        1,808.00
Cash flow from Investing activities
Purchase of Fixed Assets                      (5,400.00)
Increase in Long term Debt                            100.00
Net Cash used in Investing Activities - (B)                      (5,300.00)
Cash flow from Financing activities
Interest Paid                         (180.00)
Net Cash used in Financing Activities - (C)                         (180.00)
Net Cash Flow (A+B+C)          (3,672.00)

Related Solutions

Use the income statement and the list of changes to answer the question. Torche Corporation Income...
Use the income statement and the list of changes to answer the question. Torche Corporation Income Statement January 1 to December 31, 2017 (amounts in thousands) Revenue 9,100 Cost of Goods Sold (COGS) 2,730 Gross Income 6,370 Sales, General, & Administrative Expenses (SG&A) 910 Depreciation Expense 500 Other Expenses 600 Earnings Before Interest & Taxes (EBIT) 4,360 Interest 180 Pre-Tax Income 4,180 Income Taxes 1,672 Net Income 2,508 Between January 1 and December 31, 2017: 1. Accounts Receivable increase by...
Use the starting balance sheet, income statement, and the list of changes to answer the question....
Use the starting balance sheet, income statement, and the list of changes to answer the question. Valley Technology Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 22,000 Liabilities 36,000 Other Assets 28,000 Equity 14,000 Total Assets 50,000 Total Liabilities & Equity 50,000 Valley Technology Income Statement January 1 to March 31, 2020 (amounts in thousands) Revenue 7,200 Expenses 3,600 Net Income 3,600 Between January 1 and March 31, 2020: 1. Cash decreases by $200,000 2. Liabilities decrease...
Use the starting balance sheet, income statement, and the list of changes to answer the question....
Use the starting balance sheet, income statement, and the list of changes to answer the question. Hopewell Corporation Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 29,000 Liabilities 24,000 Other Assets 37,000 Equity 42,000 Total Assets 66,000 Total Liabilities & Equity 66,000 Hopewell Corporation Income Statement January 1 to March 31, 2020 (amounts in thousands) Revenue 7,500 Expenses 2,200 Net Income 5,300 Between January 1 and March 31, 2020: 1. Cash decreases by $300,000 2. Liabilities increase...
  The following Income Statement and account balance changes apply to this question: Income Statement for the...
  The following Income Statement and account balance changes apply to this question: Income Statement for the year: Sales                                   $1,400,000 Cost of Goods Sold                 810,000 Gross Profit                            $590,000 Operating Expenses               360,000 Net Income before Taxes $230,000 Taxes                                             34,000 Net Income                              $196,000 Account Balance Changes during the year: Accounts Payable increase                                  $6,000 Prepaid expenses decrease                                          $4,500 Taxes Payable increase                                                  $8,200 Accounts Receivable decrease                                    $24,000 Additions to Accumulated Depreciation                     $76,000 Inventory increase                                               $12,000 Accrued liabilities (e.g., Wages Payable) decrease        $5,000 What...
. Use the information given below to create the Income Statement, Statement of Changes in Owner’s...
. Use the information given below to create the Income Statement, Statement of Changes in Owner’s Equity and Statement of Financial Position for Mikes Maintenance Company for the year ended Dec. 31 . The balances for the accounts of Mike's Maintenance Co. for the year ended December 31 are as follows. Account $ Account $ A/P 7,000 Wages expense 35,500 A/R 6,500 Rent expense 6,000 Cash 10,500 Supplies 1,200 Land 50,000 Building 125,000 Unearned revenue 4,000 Supplies expense 21,500 Mike’s...
Use the following balance sheets and income statement to answer this question Tully Corp (all in...
Use the following balance sheets and income statement to answer this question Tully Corp (all in $ Million) 2018 2019 LIABILITIES AND EQUITY 2018 2019 Current assets: Accounts payable 540.0 398.1 Cash and cash equivalents 1,148.1 1,188.6 Accrued liabilities 1,086.5 1,301.5 Short-term investments 902.6 848.4 Deferred revenue 449.3 510.2 Accounts receivable, net 386.5 485.9 Long-term debt 549.5 549.6 Inventories 965.8 1,241.5 Other long-term financing liabilities 347.8 345.3 Prepaid expenses 391.9 435.2 Total liabilities 2,973.1 3,104.7 Total current assets 3,794.9 4,199.6...
Use the starting balance sheet and statement of cash flows to answer the question. Hopewell Corporation...
Use the starting balance sheet and statement of cash flows to answer the question. Hopewell Corporation Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 125,000 Accounts Payable 24,000 Accounts Receivable 36,000 Debt 37,000 Inventory 52,000 Other Liabilities 30,000 Property Plant & Equipment, Gross 226,000 Total Liabilities 91,000 Accumulated Depreciation 59,000 Paid-In Capital 56,000 Property Plant & Equipment, Net 167,000 Retained Earnings 239,000 Other Assets 6,000 Total Equity 295,000 Total Assets 386,000 Total Liabilities & Equity 386,000 Hopewell...
Use the following Window Breeze Company income statement to answer the question. Window Breeze Company is...
Use the following Window Breeze Company income statement to answer the question. Window Breeze Company is a small manufacturer of window air conditioners and reported the following: Window Breeze Company Full Costing Income Statement For the Year Ending December 31, 2011 Sales ($150 per unit) $120,000 Less cost of goods sold 35,000 Gross margin 85,000 Less selling and administrative expenses: Selling expense $15,000 Administrative expense 15,000 30,000 Net income $55,000 Annual FMOH was $25,000 and 1,000 units were produced. All...
Suppose Torche Corporation had the following results related to cash flows for 2017: Net Income of...
Suppose Torche Corporation had the following results related to cash flows for 2017: Net Income of $9,500,000 Adjustments from Operating Activities of $1,400,000 Net Cash Flow from Investing Activities of -$3,300,000 Net Cash Flow from Financing Activities of $400,000 Create a statement of cash flows with amounts in thousands. What is the Net Cash Flow? Please specify your answer in the same units as the statement of cash flows.
Torche Corporation had Net Income for 2017 of $9,400,000. The firm invested $2,000,000 in manufacturing equipment...
Torche Corporation had Net Income for 2017 of $9,400,000. The firm invested $2,000,000 in manufacturing equipment during 2017. The equipment is being depreciated over five years using straight-line depreciation, starting in 2017. Assuming no other adjustments to cash flow than those mentioned here, create a statement of cash flows for 2017 with amounts in thousands. What is the Net Cash Flow in 2017? Please specify your answer in the same units as the statement of cash flows.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT