Requirements: 1. Which category of the statement of cash flow is considered as the most important? Why? 2. Prepare a complete statement of cash flows for 2014 using the indirect method using the information.
The 2014 comparative balance sheet and 2014 income statement of Simple Things Industries Ltd, have just been distributed at a meeting of the company’s board of directors. The members of the board of directors were desirous of knowing the reason or reasons why the cash balance different from the net income. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the directors.
Simple Things Industries Ltd. |
|||
Comparative Balance Sheet |
|||
December 31, 2014 and 2013 |
|||
|
2014 |
2013 |
Increase/(Decrease) |
Assets |
|
|
|
Cash |
190,000 |
30,000 |
? |
|
220,000 |
230,000 |
? |
Supplies |
340,000 |
310,000 |
? |
Prepaid expenses |
10,000 |
30,000 |
? |
Intangible assets |
90,000 |
90,000 |
? |
Equipment, net |
900,000 |
790,000 |
? |
Total Assets |
1,750,000 |
1,480,000 |
|
Liabilities |
|
|
|
Accounts payable |
140,000 |
90,000 |
? |
Accrued liabilities |
160,000 |
190,000 |
? |
Income tax payable |
140,000 |
120,000 |
? |
Long-term notes payable |
450,000 |
500,000 |
? |
|
|
|
|
Common Stock |
310,000 |
200,000 |
? |
|
640,000 |
400,000 |
? |
|
(90,000) |
(20,000) |
? |
Total liabilities and stockholders' equity |
1,750,000 |
1,480,000 |
|
Simple Things Industries Ltd |
|||
Income Statement |
|||
Year Ended December 31,2014 |
|||
Revenues and gains: |
|
|
|
Sales revenue |
1,900,000 |
|
|
Gain on sale of Equipment |
60,000 |
|
|
Total revenues and gains |
|
1,960,000 |
|
Expenses |
|
|
|
Cost of goods sold |
850,000 |
|
|
|
190,000 |
|
|
Other operating expense |
360,000 |
|
|
Total expenses |
|
1,400,000 |
|
Income before income taxes |
|
560,000 |
|
Income tax expense |
|
180,000 |
|
Net Income |
|
380,000 |
Notes |
||
Acquisition of Equipment during 2014 |
450,000 |
|
Sale proceed from sale of Equipment |
210,000 |
|
Receipt for issuance of notes payable |
50,000 |
|
Payment for note payable |
100,000 |
|
Dividend paid |
140,000 |
|
Book value of equipment sold |
150,000 |
Requirements:
1. Which category of the statement of cash flow is considered as the most important? Why?
2. Prepare a complete statement of cash flows for 2014 using the indirect method using the information.
Step by step
Solved in 3 steps with 1 images