Share
Explore BrainMass

Direct and Indirect Statements of Cash Flows

E23-3 (Preparation of Operating Activities Section—Indirect Method, Periodic Inventory) The income statement of Vince Gill Company is shown below.

VINCE GILL COMPANY
Income Statement
For The Year Ended December 31, 2014
Sales $6,900,000
Cost of goods sold
Beginning inventory $1,900,000
Purchases 4,400,000
Goods available for sale 6,300,000
Ending inventory 1,600,000
Cost of goods sold 4,700,000
Gross profit 2,200,000
Operating expenses
Selling expenses 450,000
Administrative expenses 700,000 1,150,000
Net income $1,050,000

Additional information:
1. Accounts receivable decreased $310,000 during the year.
2. Prepaid expenses increased $170,000 during the year.
3. Accounts payable to suppliers of merchandise decreased $275,000 during the year.
4. Accrued expenses payable decreased $120,000 during the year.
5. Administrative expenses include depreciation expense of $60,000

Instructions:
Prepare the operating activities section of the statement of cash flows for the year ended December 31, 2014, for Rodriquez Company, using the indirect method.

VINCE GILL COMPANY
Partial Statement of Cash Flows
For The Year Ended December 31, 2014
Cash flows from operating activities
Net income Amount
"Adjustments to reconcile net income to net cash
provided by operating activities:"

Title Amount
Title Amount
Title Amount
Title Amount
Title Amount
Title Amount Formula
Net cash provided by operating activities Formula

P23-3 (SCF—Direct Method) Mortonson Company has not yet prepared a formal statement of cash flows for the 2014 fiscal year. Comparative balance sheets as of December 31, 2013, and 2014, and a statement of income and retained earnings for the year ended December 31, 2014, are presented below.

MORTONSON COMPANY
Statement of Income and Retained Earnings
For The Year Ended December 31, 2014
($000 Omitted)
Sales $3,800
Expenses
Cost of goods sold $1,200
Salaries and benefits 725
Heat, light, and power 75
Depreciation 80
Property taxes 19
Patent amortization 25
Miscellaneous expenses 10
Interest 30 2,164
Income before income taxes 1,636
Income taxes 818
Net income 818
Retained earnings - January 1, 2014 310
1,128
Stock dividend declared and issued 600
Retained earnings - December 31, 2014 $528

MORTONSON COMPANY
Comparative Balance Sheet
December 31
($000 Omitted)
Assets 2014 2013
Current assets
Cash $333 $100
U.S. Treasury notes (Available-for-sale) 10 50
Accounts receivable 780 500
Inventory 720 560
Total current assets 1,843 1,210
Long-term assets
Land 150 70
Buildings and equipment 910 600
Accumulated depreciation (200) (120)
Patents (less amortization) 105 130
Total long-term assets 965 680
Total assets $2,808 $1,890

Liabilities and Stockholders' Equity
Current liabilities
Accounts payable $420 $330
Income taxes payable 40 30
Notes payable 320 320
Total current liabilities 780 680
Long-term notes payable - due 2016 200 200
Total liabilities 980 880
Stockholders' equity
Common stock outstanding 1,300 700
Retained earnings 528 310
Total stockholders' equity 1,828 1,010
Total liabilities and stockholders' equity $2,808 $1,890

Instructions:
Prepare a statement of cash flows using the direct method. Changes in accounts receivable and in accounts payable relate to sales and cost of sales. Do not prepare a reconciliation schedule.

MORTONSON COMPANY
Statement of Cash Flows
For The Year Ended December 31, 2014
($000 omitted)
Cash flows from operating activities
Title Amount
Title Amount
Title Amount
Title Amount
Title Amount
Title Amount
Title Amount
Title Amount Formula
Net cash provided by operating activities Formula

Cash flows from investing activities
Title Amount
Title Amount
Title Amount
Net cash used by investing activities Formula

Increase in cash Amount
Title Amount
Title Formula

(a) Sales Amount
Title Amount
Formula
Add: Title Amount
Cash receipts (collections from customers) Formula

(b) Cost of goods sold Amount
Add: Title Amount
Title Formula
Deduct: Title Amount
Title Formula
Deduct: Title Amount
Formula
Add: Title Amount
Cash purchases (payments for merchandise) Formula

(c) Income taxes Amount
Title Amount
Formula
Add: Title Amount
Income taxes (cash) Formula

Attachments

Solution Summary

This solution illustrates how to prepare statements of cash flows using the direct and indirect methods, including using the cost of goods sold computation to convert accrual-basis cost of goods sold to cash-basis inventory purchases.

$2.19