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

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Not Graded

 

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

 
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education