In: Accounting
Income Statement for the year ended December 31, 2020 (millions of $)
Revenue (sales) |
$773 |
Cost of goods sold |
595 |
Selling, general, and administrative expenses* |
130 |
Loss on disposal of plant** |
6 |
Interest expense |
12 |
Income tax expense |
10 |
Net income |
$ 20 |
*Includes depreciation expense of $30 million, insurance expense of $8 million, bad debt expense of $6 million, and salaries expense of $86 million.
** During 2020, the company purchased two pieces of equipment costing a total of $36 million. Summer Fun also incurred a loss of $6 million on the sale of a plant.
Balance Sheet at December 31 (millions of $)
2020 |
2019 |
||
Cash |
$ 15 |
|
$ 2 |
Accounts receivable, net |
93 |
79 |
|
Inventory |
132 |
120 |
|
Prepaid insurance |
6 |
8 |
|
Property, plant, and equipment, gross |
195 |
182 |
|
Accumulated depreciation |
55 |
35 |
|
Total assets |
$386 |
$356 |
|
Accounts payable (inventory) |
$ 40 |
$ 43 |
|
Interest payable |
5 |
2 |
|
Deferred revenue |
4 |
3 |
|
Short-term bank loans |
20 |
35 |
|
Long-term debt |
115 |
105 |
|
Common stock and additional paid-in capital |
105 |
90 |
|
Retained earnings |
97 |
78 |
|
Total liabilities and equity |
$386 |
$356 |
Question 1: 2020 cash flow from financing activities is a net cash inflow of:
Question 2: 2020 cash flow from operating activites is a net cash inflow of:
Question 3: If the company used the direct method of reporting cash flow from operating activities, the amount of "Cash paid for interest" in 2020 would be:
Question 4: Based on the information above, the company's 2020 cash flow from investing activities should inlclude a cash inflow from the sale of the plant totaling:
Solution:-
Question 1: 2020 cash flow from financing activities is a net cash inflow of:-
Cash flow from financing activities is a net cash inflow of | -5 million |
Explanation:-
Particulars | Amount |
Payment of short-term loan (20-35) | -15 million |
Receipt Long-term debt (115-105) | 10 million |
Cash flow from financing activities | -5 million |
Question 2: 2020 cash flow from operating activites is a net cash inflow of:-
Cash flow from operating activites is a net cash inflow of | 39 million |
Explanation:-
Particulars | Amount |
Net Income | 20 |
Add depreciation expense | 30 |
Add loss on disposal of plant | 6 |
Add bad debts expenses | 6 |
Less increase in accounts receivable (93 - 79) | (14) |
Add decrease in prepaid insurance (8 - 6) | 2 |
Less increase in inventory (132 - 120) | (12) |
Less decrease in accounts payable (43 - 40) | (3) |
Add increase in interest payable (5 - 2) | 3 |
Add increase in deferred revenue (4 - 3) | 1 |
Cash flow from operating activity | 39 |
Question 3: If the company used the direct method of reporting cash flow from operating activities, the amount of "Cash paid for interest" in 2020 would be:-
"Cash paid for interest" in 2020 would be | 9 million |
Explanation:-
Opening Balance | 2 |
Add interest expense during the year | 12 |
Less closing balance | (5) |
Cash paid for interest | 9 |
Question 4: Based on the information above, the company's 2020 cash flow from investing activities should inlclude a cash inflow from the sale of the plant totaling:-
Cash inflow from the sale of the plant totaling | 7 million |
Explanation:-
Opening balance of property plant and equipment | 182 |
Add purchase during the year | 36 |
Less closing balance of property plant and equipment | (195) |
Cost of equipment sold during the year (a) | 23 |
Opening balance of accumulated depreciation | 35 |
Add depreciatin expense during the year | 30 |
Less closing balance of accumulated depreciation | (55) |
Accmulated depreciation related to equipment sold during the year (b) | 10 |
Book value of proerty sold (a) - (b) | 13 |
Less loss on sale of equipment | (6) |
Cash received from sale of equipment | 7 |
Please Rate and comment. Happy Chagging.