Statement of Cash Flows (Indirect Method) The Forrester Company’s income statement and comparative balance sheets as of December 31 of 2019 and 2018 are shown below: FORRESTER COMPANY Income Statement For the Year Ended December 31, 2019 Sales Revenue $660,000 Cost of Goods Sold $376,000 Wages Expense 107,000 Depreciation Expense 22,000 Rent Expense 28,000 Income Tax Expense 24,000 557,000 Net Income $103,000 FORRESTER COMPANY Balance Sheets Dec. 31, 2019 Dec. 31, 2018 Assets Cash $58,000 $30,000 Accounts Receivable 52,000 60,000 Inventory 142,000 120,000 Prepaid Rent 16,000 10,000 Plant Assets 420,000 301,000 Accumulated Depreciation (127,000) (105,000) Total Assets $561,000 $416,000 Liabilities and Stockholders’ Equity Accounts Payable $29,000 $17,000 Wages Payable 14,000 9,000 Income Tax Payable 7,000 8,000 Common Stock 295,000 252,000 Paid-in-Capital in Excess of Par Value 72,000 58,000 Retained Earnings 144,000 72,000 Total Liabilities and Stockholders’ Equity $561,000 $416,000 Cash dividends of $31,000 were declared and paid during 2019. Plant assets were purchased for cash and additional common stock was issued for cash. Accounts payable relate to merchandise purchases. Required a. Calculate the change in cash that occurred during 2019. b. Prepare a statement of cash flows using the indirect method. c. Compute free cash flow. d. Compute the operating‑cash‑flow‑to‑current‑liabilities ratio. e. Compute the operating‑cash‑flows‑to‑capital‑expenditures ratio. a. Change in Cash during 2019 $Answer Answer b. Use a negative sign with cash outflow answers. FORRESTER COMPANY Statement of Cash Flows For Year Ended December 31, 2019 Cash Flow from Operating Activities Net Income Add (deduct) items to convert net income to cash basis Depreciation Accounts Receivable
Statement of Cash Flows (Indirect Method)
The Forrester Company’s income statement and comparative
FORRESTER COMPANY Income Statement For the Year Ended December 31, 2019 |
||
---|---|---|
Sales Revenue | $660,000 | |
Cost of Goods Sold | $376,000 | |
Wages Expense | 107,000 | |
22,000 | ||
Rent Expense | 28,000 | |
Income Tax Expense | 24,000 | 557,000 |
Net Income | $103,000 |
FORRESTER COMPANY Balance Sheets |
||
---|---|---|
Dec. 31, 2019 | Dec. 31, 2018 | |
Assets | ||
Cash | $58,000 | $30,000 |
52,000 | 60,000 | |
Inventory | 142,000 | 120,000 |
Prepaid Rent | 16,000 | 10,000 |
Plant Assets | 420,000 | 301,000 |
(127,000) | (105,000) | |
Total Assets | $561,000 | $416,000 |
Liabilities and |
||
Accounts Payable | $29,000 | $17,000 |
Wages Payable | 14,000 | 9,000 |
Income Tax Payable | 7,000 | 8,000 |
Common Stock | 295,000 | 252,000 |
Paid-in-Capital in Excess of Par Value | 72,000 | 58,000 |
144,000 | 72,000 | |
Total Liabilities and Stockholders’ Equity | $561,000 | $416,000 |
Cash dividends of $31,000 were declared and paid during 2019. Plant assets were purchased for cash and additional common stock was issued for cash. Accounts payable relate to merchandise purchases.
Required
a. Calculate the change in cash that occurred during 2019.
b. Prepare a statement of cash flows using the indirect method.
c. Compute free cash flow.
d. Compute the operating‑cash‑flow‑to‑
e. Compute the operating‑cash‑flows‑to‑capital‑expenditures ratio.
a. Change in Cash during 2019 $Answer
Answer
b. Use a negative sign with
FORRESTER COMPANY Statement of Cash Flows For Year Ended December 31, 2019 |
||
---|---|---|
Cash Flow from Operating Activities | ||
Net Income |
|
|
Add (deduct) items to convert net income to cash basis | ||
Depreciation |
|
|
Accounts Receivable |
Trending now
This is a popular solution!
Step by step
Solved in 5 steps with 2 images