In: Accounting
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 $248,000
REQUIRED
a. Compute Wolff Company’s cash flow from operating activities using the direct method. Use the format illustrated in Exhibit 4.5 in the chapter.
b. What can we learn from the direct method that may not be readily apparent when reviewing a cash flow statement prepared using the indirect method?
Cash flow statement: Cash flows from Operating Activities ($)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.