Statement of Cash Flows (Direct Method) The Wolff Company's income statement and comparative balance sheets at December 31 of 2013 and 2012 are shown below: WOLFF COMPANY Income Statement For the Year Ended December 31, 2013 Sales Revenue $698,500 Cost of Goods Sold $473,000 Wages Expense 94,600 Insurance Expense 8,800 Depreciation Expense 18,700 Interest Expense 9,900 Income Tax Expense 31,900 636,900 Net Income $61,600 WOLFF COMPANY Balance Sheets Dec. 31, 2013 Dec. 31, 2012 Assets Cash $12,100 $5,500 Accounts Receivable 45,100 35,200 Inventory 99,000 66,000 Prepaid Insurance 5,500 7,700 Plant Assets 275,000 214,500 Accumulated Depreciation (74,800) (56,100) Total Assets $361,900 $272,800 Liabilities and Stockholders' Equity Accounts Payable $7,700 $11,000 Wages Payable 9,900 6,600 Income Tax Payable 7,700 8,800 Bonds Payable 143,000 82,500 Common Stock 99,000 99,000 Retained Earnings 94,600 64,900 Total Liabilities and Stockholders' Equity $361,900 $272,800 Cash dividends of $31,900 were declared and paid during 2013. Plant assets were purchased for cash and bonds payable were issued for cash. Bond interest is paid semi-annually on June 30 and December 31. Accounts payable relate to merchandise purchases. Required a. Calculate the change in cash that occurred during 2013. b. Prepare a statement of cash flows using the direct method. c. Compute free cash flow. d. Compute the operating-cash-flow-to-current-liabilities ratio. e. Compute the operating-cash-flow-to-capital-expenditures ratio. a. Change in Cash during 2013 $Answer Answer b. Use a negative sign with cash outflow answers. WOLFF COMPANY Statement of Cash Flows For Year Ended December 31, 2013 Cash Flow from Operating Activities Cash Received from Customers Answer Cash paid for Merchandise Purchased Answer Cash Paid to Employees Answer Cash Paid as Insurance Answer Cash Paid for Interest Answer Cash Paid as Income Taxes Answer Answer Cash Provided by Operating Activities Answer Cash Flow from Investing Activities Purchase of Plant Assets Answer Cash Flow from Financing Activities Issuance of Bonds Payable Answer Payment of Dividends Answer Cash Provided by Financing Activities Answer Net Change in Cash Answer Cash at Beginning of Year Answer Cash at End of Year Answer c. Free cash flow $Answer d. Operating-cash-flow-to-current-liabilities ratio. Round answer to two decimal places. Answer e. Operating-cash-flow-to-capital-expenditures ratio. Round answer to two decimal places. Answer
Not Graded
Statement of Cash Flows (Direct Method)
The Wolff Company's income statement and comparative
WOLFF COMPANY Income Statement For the Year Ended December 31, 2013 |
||
---|---|---|
Sales Revenue | $698,500 | |
Cost of Goods Sold | $473,000 | |
Wages Expense | 94,600 | |
Insurance Expense | 8,800 | |
Depreciation Expense | 18,700 | |
Interest Expense | 9,900 | |
Income Tax Expense | 31,900 | 636,900 |
Net Income | $61,600 |
WOLFF COMPANY Balance Sheets |
||
---|---|---|
Dec. 31, 2013 | Dec. 31, 2012 | |
Assets | ||
Cash | $12,100 | $5,500 |
45,100 | 35,200 | |
Inventory | 99,000 | 66,000 |
Prepaid Insurance | 5,500 | 7,700 |
Plant Assets | 275,000 | 214,500 |
(74,800) | (56,100) | |
Total Assets | $361,900 | $272,800 |
Liabilities and |
||
Accounts Payable | $7,700 | $11,000 |
Wages Payable | 9,900 | 6,600 |
Income Tax Payable | 7,700 | 8,800 |
Bonds Payable | 143,000 | 82,500 |
Common Stock | 99,000 | 99,000 |
94,600 | 64,900 | |
Total Liabilities and Stockholders' Equity | $361,900 | $272,800 |
Cash dividends of $31,900 were declared and paid during 2013. Plant assets were purchased for cash and bonds payable were issued for cash. Bond interest is paid semi-annually on June 30 and December 31. Accounts payable relate to merchandise purchases.
Required
a. Calculate the change in cash that occurred during 2013.
b. Prepare a statement of cash flows using the direct method.
c. Compute
d. Compute the operating-cash-flow-to-
e. Compute the operating-cash-flow-to-capital-expenditures ratio.
a. Change in Cash during 2013 $Answer Answer
b. Use a negative sign with
WOLFF COMPANY Statement of Cash Flows For Year Ended December 31, 2013 |
||
---|---|---|
Cash Flow from Operating Activities | ||
Cash Received from Customers | Answer | |
Cash paid for Merchandise Purchased | Answer | |
Cash Paid to Employees | Answer | |
Cash Paid as Insurance | Answer | |
Cash Paid for Interest | Answer | |
Cash Paid as Income Taxes | Answer | Answer |
Cash Provided by Operating Activities | Answer | |
Cash Flow from Investing Activities | ||
Purchase of Plant Assets | Answer | |
Cash Flow from Financing Activities | ||
Issuance of Bonds Payable | Answer | |
Payment of Dividends | Answer | |
Cash Provided by Financing Activities | Answer | |
Net Change in Cash | Answer | |
Cash at Beginning of Year | Answer | |
Cash at End of Year | Answer |
c. Free cash flow $Answer
d. Operating-cash-flow-to-current-liabilities ratio.
Round answer to two decimal places.
Answer
e. Operating-cash-flow-to-capital-expenditures ratio.
Round answer to two decimal places.
Answer
Trending now
This is a popular solution!
Step by step
Solved in 5 steps