In: Accounting
#1 Portions of the financial statements for Clear Transmissions Company are provided below. | |||||||||
CLEAR TRANSMISSIONS COMPANY | |||||||||
Income Statement | |||||||||
For the Year Ended December 31, 2018 ($ in 000s) | |||||||||
Sales | $1,740.00 | ||||||||
Cost of goods sold | 696 | ||||||||
Gross margin | 1,044 | ||||||||
Salaries expense | $304.00 | ||||||||
Depreciation expense | 215 | ||||||||
Patent amortization expense | 24 | ||||||||
Interest expense | 68 | ||||||||
Loss on sale of cash equivalents | 13 | 624 | |||||||
Income before taxes | 420 | ||||||||
Income tax expense | 210 | ||||||||
Net Income | $210.00 | ||||||||
CLEAR TRANSMISSIONS COMPANY | |||||||||
Selected Accounts from Comparative Balance Sheets | |||||||||
December 31, 2018 and 2017 ($ in 000s) | |||||||||
Year | |||||||||
2018 | 2017 | Change | |||||||
Cash | $123.00 | $114.00 | $9.00 | ||||||
Accounts receivable | 234 | 253 | -19 | ||||||
Inventory | 447 | 464 | -17 | ||||||
Accounts payable | 175 | 162 | 13 | ||||||
Salaries payable | 87 | 100 | -13 | ||||||
Interest payable | 46 | 34 | 12 | ||||||
Income taxes payable | 36 | 24 | 12 | ||||||
Required: | |||||||||
Prepare the cash flows from operating activities section of the statement of cash flows for Clear Transmissions Company using the direct method. (Enter your answers in thousands (i.e., 5,000 should be entered as 5). Amounts to be deducted should be indicated with a minus sign.) | |||||||||
Cash Flows from Operating Activities: | |||||||||
Net cash flows from operating activities | $ | ||||||||
#2 In preparation for developing its statement of cash flows for the year ended December 31, 2018, Rapid Pac, Inc., collected the following information: | |||||||||
($ in millions) | |||||||||
Fair value of shares issued in a stock dividend | 80 | ||||||||
Payment for the early extinguishment of | 89 | ||||||||
long-term bonds (book value: $84.0 million) | |||||||||
Proceeds from the sale of treasury stock (cost: $20.0million) | 25 | ||||||||
Gain on sale of land | 2.9 | ||||||||
Proceeds from sale of land | 8.7 | ||||||||
Purchase of Microsoft common stock | 148 | ||||||||
Declaration of cash dividends | 54 | ||||||||
Distribution of cash dividends declared in 2017 | 50 | ||||||||
Required: | |||||||||
1. In Rapid Pac’s statement of cash flows, what were net cash inflows (or outflows) from investing activities for 2018? | |||||||||
2. In Rapid Pac’s statement of cash flows, what were net cash inflows (or outflows) from financing activities for 2018? | |||||||||
1.) In Rapid Pac’s statement of cash flows, what were net cash inflows (or outflows) from investing activities for 2018? (Amounts to be deducted should be indicated with a minus sign. Enter your answers in millions rounded to 1 decimal place (i.e., 5,500,000 should be entered as 5.5).) | |||||||||
($ in millions) | |||||||||
Cash Flows From Investing Activities: | |||||||||
Net cash inflows (outflows) from investing activities | |||||||||
2.) In Rapid Pac’s statement of cash flows, what were net cash inflows (or outflows) from financing activities for 2018? (Amounts to be deducted should be indicated with a minus sign. Enter your answers in millions rounded to 1 decimal place (i.e., 5,500,000 should be entered as 5.5).) | |||||||||
($ in millions) | |||||||||
Cash Flows From Financing Activities: | |||||||||
Net cash inflows (outflows) from financing activities | |||||||||
Cash flow Statement
s.no | Particulars | cash inflows | cash outflows | amount in thousands | amount in millions |
---|---|---|---|---|---|
1. | cash from financing activies | ||||
sales revenue | 1740 | ||||
Gross profit margin | 1044 | ||||
Cost of goods sold | 696 | ||||
salaries expense | 304 | ||||
Depreciation | 215 | ||||
Patent amortisation expense | 24 | ||||
interest expense | 68 | ||||
loss on sale cash equivalents | 13 | ||||
income tax expense | 210 | ||||
income before tax | 420 | ||||
net income | 210 | ||||
total | 3414 | 1530 | 1884 | 1.884 | |
2. | cash flow from operating activities | ||||
increase in cash | 9 | ||||
decrease in salary payable | 13 | ||||
decrease in accounts receivable | 19 | ||||
decrease in inventory | 17 | ||||
increase in accounts payable | 13 | ||||
increase in interest payable | 12 | ||||
increase in taxes payable | 12 | ||||
total -assets and liabilities are (73-23) = -51 |
73 |
23 |
-51 |
||
Gain on sale of land | 2.9 | ||||
proceed from sale of land | 8.7 | 11600 | |||
Total from operating activities (11600-51) =11549 |
11549 | 11.549 | |||
3. | cash flow from investing activities | ||||
fair value of share issued at stock dividends | 80 | ||||
sale of treasury stock | 25 | ||||
payment of long term bonds | 89 | ||||
purchase of microsoft common stock | 148 | ||||
Declaration of cash dividends | 54 | ||||
Distribution of cash dividends (Dec. in 2017) | 50 | ||||
total cash from investing activities | 105 | 341 | -236 |
cash flow from financing activities = $1.884 million
cash flow from operating activities = $11.549 million
cash flow from investing activities = $(-236) million