Statement of Cash Flow Analysis
Not what you're looking for?
Balance Sheet February 28 and January 31, 2004
Assets
Cash.............................................. $ 42,000 $ 37,000
Accounts receivable............................... 64,000 53,000
Merchandise inventory............................. 81,000 94,000
Total current assets............................ $187,000 $184,000
Plant and equipment:
Production equipment............................ 166,000 152,000
Less: Accumulated depreciation................ (24,000) (21,000)
Total Assets...................................... $329,000 $315,000
Liabilities
Short term debt................................... $ 44,000 $ 44,000
Accounts Payable.................................. 37,000 41,000
Other accrued liabilities......................... 21,000 24,000
Total current liabilities....................... $102,000 $109,000
Long Term Debt.................................... 33,000 46,000
Total Liabilities................................. $135,000 $155,000
Owner's Equity
Common stock, no par value, 40,000 shares
authorized 30,000 and 28,000 shares issued
respectively.................................... $104,000 $ 96,000
Retained earnings
Beginning balance............................... $ 64,000 $ 43,000
Net income for month............................ 36,000 29,000
Dividends....................................... (10,000) (8,000)
Ending Balance.................................. $ 90,000 $ 64,000
Total owner's equity.......................... $194,000 $160,000
Total liabilities and owner's equity.............. $329,000 $315,000
>>>>>>>>>>>>>>>>>>>>>>
Statement of Cash Flow
Cash Flow From Operating Activity
Net Income for Month ...........................36,000
Add Depreciation ..................................3,000
Increase Accounts Receivable ...............(11,000)
Decrease Merchandise Inventory ...........13,000
Decrease Accounts Payable ..................(4,000)
Decrease Other Accrued Liabilities .........(3,000)
Net Cash Flow from Operating Activity..... 34,000
Cash Flow From Investing Activity
Increase Production Equipment ..............(14,000)
Net Cash Flow From Investing Activity .......(14,000)
Cash Flow From FinancingActivity
Decrease Long Term Debt ...................(13,000)
Increase Common Stock ......................8,000
Payment of Dividend ...........................(10,000)
Net Cash Flow From FinancingActivity .....(15,000)
Net Change in Cash............................... 5,000
Opening Cash Balance ..........................37,000
Closing Cash Balance ...........................42,000
1. Please provide an overall evaluation of the big picture?
2. Were operating cash flows sufficient to meet investing needs and to pay dividends?
3. Were there significant changes to any line-item details that you think would require further explanation or analysis?
Which of the following financial assets might be least likely to have an active secondary market?
A) Common stock of a large firm
B) Bank loans made to smaller firms
C) Bonds of a major, multinational corporation
D) Debt issued by the United States Treasury
Why?
Purchase this Solution
Solution Summary
The solution answers the question below in great detail. The statement of cash flow analysis are determined. Production equipments are determined.
Solution Preview
Hello,
I hope you are doing great. Please find my response below. I have done my best to answer your questions to the best of my ability. I hope you find the response excellent. Thanks and good luck.
1. Please provide an overall evaluation of the big picture?
Answer: There was a net cash inflow which is a good news for the company. Also, most of the cash inflow was because of operating activities. This indicates that the company has the ability to generate cash from its operations and is doing it well. The company is also investing in production equipment which is a good sign. It seems like, the company is expanding and ...
Purchase this Solution
Free BrainMass Quizzes
IPOs
This Quiz is compiled of questions that pertain to IPOs (Initial Public Offerings)
Lean your Process
This quiz will help you understand the basic concepts of Lean.
Operations Management
This quiz tests a student's knowledge about Operations Management
Situational Leadership
This quiz will help you better understand Situational Leadership and its theories.
Marketing Management Philosophies Quiz
A test on how well a student understands the basic assumptions of marketers on buyers that will form a basis of their marketing strategies.