Question

In: Accounting

P4-47. Computing Cash Flow from Operating Activities (Direct Method) Refer to the income statement and comparative...

P4-47. Computing Cash Flow from Operating Activities (Direct Method)

Refer to the income statement and comparative balance sheets for Wolff Company presented in P4-46. (below)

Wolff Company’s income statement and comparative balance sheets follow.

WOLFF COMPANY Income Statement For Year Ended December 31, 2016

Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $635,000

Cost of goods sold. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $430,000

Wages expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86,000

Insurance expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8,000

Depreciation expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,000

Interest expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,000

Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29,000 579,000

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 56,000

WOLFF COMPANY Balance Sheets

Dec. 31, 2016 Dec. 31, 2015

Assets Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 11,000 $ 5,000

Accounts receivable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41,000 32,000

Inventory. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,000 60,000

Prepaid insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,000 7,000

Plant assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 250,000 195,000

Accumulated depreciation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (68,000) (51,000)

Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $329,000 $248,000

Liabilities and Stockholders’ Equity

Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 7,000 $ 10,000

Wages payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9,000 6,000

Income tax payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7,000 8,000

Bonds payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 130,000 75,000

Common stock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,000 90,000

Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 86,000 59,000

Total liabilities and equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $329,000    $248,000

REQUIRED

a. Compute Wolff Company’s cash flow from operating activities using the direct method. Use the format illustrated in Exhibit 4.5 in the chapter.

b. What can we learn from the direct method that may not be readily apparent when reviewing a cash flow statement prepared using the indirect method?

Solutions

Expert Solution

Cash flow statement: Cash flows from Operating Activities ($)2. Direct method of Cash flow Statement helps us to segregate and report the total Cash Revenues in form of collection of cash from Receivables and cash sales. It helps us to get an idea of Cash payments towards purchases and other expenses. Thus it helps us to keep exact or direct track of Operating cash receipts against cash payments. Whereas indirect cash flow Statement adjusts the net income as per income statement by adding or reducing in cash items and changes to working capital. Thus doesn't help in tracking pure Cash revenues and expenses during the year. Direct method gives is a glimpse of how our operating activities would've been recorded had it been Cash basis instead of accrual.


Related Solutions

Prepare a statement of cash flows for 2019, using the direct method to determine net cash flow from operating activities.
Rowe Publishing Company Balance Sheets December 31, 2019 and 2018 1 2019 2018 2 Assets 3 Current assets: 4 Cash $85,000.00 $66,000.00 5 Accounts receivable 240,000.00 231,000.00 6 Inventory 190,000.00 170,000.00 7 Total current assets $515,000.00 $467,000.00 8 Property, plant, and equipment: 9 Building $400,000.00 $400,000.00 10 Equipment 155,000.00 130,000.00 11 $555,000.00 $530,000.00 12 Accumulated depreciation (375,000.00) (350,000.00) 13 Net property, plant, and equipment 180,000.00 180,000.00 14 Total assets $695,000.00 $647,000.00 15 LIABILITIES AND EQUITY 16 Current liabilities: 17 Accounts...
To produce a cash flow income statement, the direct method calculates operating cash flows by: a.adjusting...
To produce a cash flow income statement, the direct method calculates operating cash flows by: a.adjusting net income for noncash items. b.adjusting each line of the income statement. c.adjusting the income statement for changes only in current liabilities. d.adjusting net income for changes in all the current assets. Which of the following is an example of a cash equivalent? a.A patent b.A long-term investment c.A money market fund d.A prepaid expense Following is the financial information of Merry Company for...
Cash Flows from Operating Activities—Direct Method The cash flows from operating activities are reported by the...
Cash Flows from Operating Activities—Direct Method The cash flows from operating activities are reported by the direct method on the statement of cash flows. Determine the following: a. If sales for the current year were $509,900 and accounts receivable decreased by $32,600 during the year, what was the amount of cash received from customers? $ b. If income tax expense for the current year was $44,200 and income tax payable decreased by $4,400 during the year, what was the amount...
Carter Company’s income statement and cash flow from operating activities (indirect method) are provided as follows ($ thousands):
Interpreting Cash Flow from Operating ActivitiesCarter Company’s income statement and cash flow from operating activities (indirect method) are provided as follows ($ thousands):Income statementRevenue$400Cost of goods sold215Gross profit185Operating expenses110Operating income75Interest expense25Income before taxes50Income tax expense15Net income$35Cash flow from operating activitiesNet income$35Plus depreciation expense70Operating asset adjustmentsLess increase in accounts receivable(25)Less increase in inventories(50)Less increase in prepaid rent(5)Plus increase in accounts payable65Plus increase in income tax payable5Cash flow from operating activities$95For each of the four statements below, determine whether the statement is...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the current year was $123,300. Depreciation recorded on store equipment for the year amounted to $20,300. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $47,100 $42,860 Accounts receivable (net) 33,770 31,670 Inventories 46,110 48,220 Prepaid expenses 5,180 4,070 Accounts payable (merchandise creditors) 44,130 40,550 Wages payable...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the current year was $313,300. Depreciation recorded on equipment and a building amounted to $93,700 for the year. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $78,330 $81,460 Accounts receivable (net) 99,320 100,520 Inventories 195,830 173,180 Prepaid expenses 10,890 11,490 Accounts payable (merchandise creditors) 87,490 90,910...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the current year was $126,900. Depreciation recorded on store equipment for the year amounted to $20,900. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $48,220 $44,360 Accounts receivable (net) 34,570 32,780 Merchandise inventory 47,210 49,910 Prepaid expenses 5,300 4,210 Accounts payable (merchandise creditors) 45,180 41,960 Wages...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the current year was $261,800. Depreciation recorded on equipment and a building amounted to $78,300 for the year. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $71,730 $74,600 Accounts receivable (net) 90,950 92,060 Inventories 179,330 158,600 Prepaid expenses 9,970 10,520 Accounts payable (merchandise creditors) 80,120 83,250...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the current year was $235,000. Depreciation recorded on equipment and a building amounted to $70,300 for the year. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $63,450 $66,620 Accounts receivable (net) 80,450 82,210 Inventories 158,630 141,630 Prepaid expenses 8,820 9,390 Accounts payable (merchandise creditors) 70,870 74,350...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the...
Cash Flows from Operating Activities—Indirect Method The net income reported on the income statement for the current year was $133,500. Depreciation recorded on store equipment for the year amounted to $22,000. Balances of the current asset and current liability accounts at the beginning and end of the year are as follows: End of Year Beginning of Year Cash $52,330 $48,140 Accounts receivable (net) 37,520 35,580 Inventories 51,230 54,160 Prepaid expenses 5,760 4,570 Accounts payable (merchandise creditors) 49,030 45,540 Wages payable...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT