Exercise 13-2 Net Cash Provided by Operating Activities [LO13-2] For the just completed year, Hanna Company...

Exercise 13-2 Net Cash Provided by Operating Activities [LO13-2]

For the just completed year, Hanna Company had net income of $35,000. Balances in the company’s current asset and current liability accounts at the beginning and end of the year were as follows:

	December 31
	End of Year		Beginning of Year
Current assets:
Cash and cash equivalents	$	30,000	$	40,000
Accounts receivable	$	125,000	$	106,000
Inventory	$	213,000	$	180,000
Prepaid expenses	$	6,000	$	7,000
Current liabilities:
Accounts payable	$	210,000	$	195,000
Accrued liabilities	$	4,000	$	6,000
Income taxes payable	$	34,000	$	30,000

The Accumulated Depreciation account had total credits of $20,000 during the year. Hanna Company did not record any gains or losses during the year.

Required:

Using the indirect method, determine the net cash provided by operating activities for the year. (List any deduction in cash outflows as negative amounts.)

Expert Solution

Ans.	Particulars	Amount	Amount
	Cash flow from operating activities:
	Net income		$35,000
	Adjustments to reconcile Net income to Net cash
	provided by Operating Activities:
	Add: Depreciation expense	$20,000
	Less: Increase in accounts receivables	-$19,000
	Less: Increase in inventory	-$33,000
	Add: Decrease in prepaid expenses	$1,000
	Add: Increase in accounts payable	$15,000
	Less: Decrease in accrued liabilities	-$2,000
	Add: Increase in income tax payable	$4,000	-$14,000
	Net cash from operating activities		$21,000

	*Calculations for Change in balance:

	Accounts receivable = $125,000 - $106,000 = $19,000 (increase)
	Inventory = $213,000 - $180,000 = $33,000 (increase)
	Prepaid expenses = $6,000 - $7,000 = -$1,000 (decrease)
	Accounts payable = $210,000 - $195,000 = $15,000 (increase)
	Accrued liabilities = $4,000 - $6,000 = $2,000 (decrease)
	Income tax payable = $34,000 - $30,000 = $4,000 (increase)

	*Decrease in current liabilities and Increase in current assets other than cash is deducted from Net Income.
	*Increase in current liabilities and Decrease in current assets other than cash is added to Net Income.
	*Non cash & Non operating expenses are added to Net income.
	*Non cash & Non operating income are deducted from Net income.

ekkarill92 answered 2 years ago

Exercise 13A-2 Net Cash Provided by Operating Activities [LO13-4] Wiley Company’s income statement for Year 2...

Exercise 13A-2 Net Cash Provided by Operating Activities [LO13-4] Wiley Company’s income statement for Year 2 follows: Sales $ 150,000 Cost of goods sold 90,000 Gross margin 60,000 Selling and administrative expenses 40,000 Income before taxes 20,000 Income taxes 8,000 Net income $ 12,000 The company’s selling and administrative expense for Year 2 includes $7,500 of depreciation expense. Selected balance sheet accounts for Wiley at the end of Years 1 and 2 are as follows: Year 2 Year 1 Current...

Net cash provided by Operating activities

Please calculate the Net cash provided by Operating activities:

For the just completed year, Hanna Company had net income of $38,000. Balances in the company’s...

For the just completed year, Hanna Company had net income of $38,000. Balances in the company’s current asset and current liability accounts at the beginning and end of the year were as follows: December 31 End of Year Beginning of Year Current assets: Cash and cash equivalents $ 55,000 $ 83,000 Accounts receivable $ 156,000 $ 190,000 Inventory $ 436,000 $ 367,000 Prepaid expenses $ 11,500 $ 14,000 Current liabilities: Accounts payable $ 364,000 $ 384,000 Accrued liabilities $ 8,500...

For the just completed year, Hanna Company had net income of $79,000. Balances in the company’s...

For the just completed year, Hanna Company had net income of $79,000. Balances in the company’s current asset and current liability accounts at the beginning and end of the year were as follows: December 31 End of Year Beginning of Year Current assets: Cash and cash equivalents $ 56,000 $ 80,000 Accounts receivable $ 160,000 $ 190,000 Inventory $ 442,000 $ 346,000 Prepaid expenses $ 11,000 $ 13,500 Current liabilities: Accounts payable $ 358,000 $ 382,000 Accrued liabilities $ 9,000...

For the just completed year, Hanna Company had net income of $101,000. Balances in the company’s...

For the just completed year, Hanna Company had net income of $101,000. Balances in the company’s current asset and current liability accounts at the beginning and end of the year were as follows: December 31 End of Year Beginning of Year Current assets: Cash and cash equivalents $ 57,000 $ 81,000 Accounts receivable $ 164,000 $ 192,000 Inventory $ 451,000 $ 349,000 Prepaid expenses $ 12,500 $ 13,500 Current liabilities: Accounts payable $ 350,000 $ 384,000 Accrued liabilities $ 8,500...

For the just completed year, Hanna Company had net income of $161,000. Balances in the company’s...

For the just completed year, Hanna Company had net income of $161,000. Balances in the company’s current asset and current liability accounts at the beginning and end of the year were as follows: December 31 End of Year Beginning of Year Current assets: Cash and cash equivalents $ 62,000 $ 75,000 Accounts receivable $ 162,000 $ 186,000 Inventory $ 426,000 $ 352,000 Prepaid expenses $ 12,300 $ 14,000 Current liabilities: Accounts payable $ 358,000 $ 388,000 Accrued liabilities $ 8,400...

For the just completed year, Hanna Company had net income of $134,000. Balances in the company’s...

For the just completed year, Hanna Company had net income of $134,000. Balances in the company’s current asset and current liability accounts at the beginning and end of the year were as follows: December 31 End of Year Beginning of Year Current assets: Cash and cash equivalents $ 61,000 $ 83,000 Accounts receivable $ 166,000 $ 196,000 Inventory $ 435,000 $ 367,000 Prepaid expenses $ 11,500 $ 13,800 Current liabilities: Accounts payable $ 356,000 $ 392,000 Accrued liabilities $ 8,000...

Exercise 12-5 Net Cash Provided by Operating Activities [LO12-2] Changes in various accounts and gains and...

Exercise 12-5 Net Cash Provided by Operating Activities [LO12-2] Changes in various accounts and gains and losses on the sale of assets during the year for Argon Company are given below: Item Amount Accounts receivable $ 79,000 decrease Inventory $ 118,000 increase Prepaid expenses $ 3,600 decrease Accounts payable $ 42,000 decrease Accrued liabilities $ 9,300 increase Income taxes payable $ 15,700 increase Sale of equipment $ 8,300 gain Sale of long-term investments $ 12,000 loss Required: For each...

Question: What is the net cash provided by operating activities? Assets Cash &nbsp

Question: What is the net cash provided by operating activities? Assets Cash $500,000 Accounts Receivable 700,000 Inventory 300,000 Property, Plant & Equipment 900,000 Accumulated Depreciation (100,000) Total Assets $2,300,000 Liabilities & Equity Accounts Payable $300,000 Notes Payable 1,000,000 Common Stock 500,000 Retained Earnings 500,000 Total Liabilities & Equity $2,300,000 Journal Entries for January 2013 Transaction 1: Sales Return The buyer returns merchandise to...

Exercise 13-6 Prepare a Statement of Cash Flows; Free Cash Flow [LO13-1, LO13-2, LO13-3] Comparative financial...

Exercise 13-6 Prepare a Statement of Cash Flows; Free Cash Flow [LO13-1, LO13-2, LO13-3] Comparative financial statement data for Carmono Company follow: This Year Last Year Assets Cash and cash equivalents $ 3 $ 6 Accounts receivable 22 24 Inventory 50 40 Total current assets 75 70 Property, plant, and equipment 240 200 Less accumulated depreciation 65 50 Net property, plant, and equipment 175 150 Total assets $ 250 $ 220 Liabilities and Stockholders’ Equity Accounts payable $ 40 $...

Question