PROBLEM 3 (30 Points) its annual financial statements at 30 June 2017. The balance sheets and income statements are summarized below Balance Sheet at 30 June 2017 atement of Cash Flows. The completed comparative & 2016 Cash 2017 s 42,000 S 80,000 s 60,000 S 8,000 $107,000 2016 S 22,000 S 81,000 S 23,000 S 10,000 S119,000 Accounts Receivable (net) Inventory Prepaid Insurance Land Property and Equipment S 54,000 79,000 ($21,000) Accumulated Depreciation ($15,000) s 37,000 $ 20,000 S 12,000 S 6,000 S 92,000 Accounts Payable $ 23,000 S 36,000 s 14,000 S 9,000 S 98,000 Wages Payable Interest Payable Income Tax Payable Long term Notes Payable Common Stock Retained Earnings $131,000 S 44,000 $116,000 S 11,000 Other Information: 1. Land was sold for S8,100. 3. Common stock was issued for cash. 4. Net income for 2017 was $38,000 and cash dividends paid were $5,000. 2. Equipment was purchased for cash. 4. There were no disposals of equipment. EQUIRED: a. Prepare a Statement of Cash Flows in good form using the indirect method b. Compute the Free Cash Flow
Expert Answer
Salix Supply Company | |||
Statement of cash flows | |||
For the year ended June 30 2017 | |||
Cash flows from Operating activities | |||
Net income | 38000 | ||
Adjustments to reconcile net income to net cash flows from operating activitites |
|||
Depreciation expense | 6000 | ||
Loss on sale of Land | 3900 | ||
Decrease in accounts receivable | 1000 | ||
Increase in inventory | -37000 | ||
Decrease in prepaid insurance | 2000 | ||
Decrease in accounts payable | -14000 | ||
Increase in wages payable | 16000 | ||
Increase in interest payable | 2000 | ||
Increase in income tax payable | 3000 | ||
Net cash flows from operating activities | 20900 | ||
Cash Flows from Investing Activities | |||
Purchase of equipment for cash | -25000 | ||
Proceeds from sale of land | 8100 | ||
Net cash flows from investing activities | -16900 | ||
Cash Flows from Financing Activities | |||
Issue of common stock | 15000 | ||
Proceeds from log term notes | 6000 | ||
Payment of cash dividends | -5000 | ||
Net Cash Flows from Financing Activities | 16000 | ||
Net increase (decrease) in cash | 20000 | ||
Cash at the beginning of period | 22000 | ||
Cash at the end of period | 42000 | ||
b | |||
Free cash flow = Net cash flows from operating activities-Capital expenditure-Dividends paid | |||
=20900-25000-5000= | -9100 |