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.