The Smetana Company has a commercial activity in the beauty cream business. Required With the help
Question:
Required
€¢ With the help of the following balance sheets, income statements and additional information, prepare a statement of cash flows for the years X2 and X3 using the direct method.
€¢ Prepare a separate statement for X2 and X3 reconciling the net income and the net cash provided by/ used in operating activities. This statement represents the application of the indirect method in calculating the cash flow from operating activities.
Balance sheet (000 CU)
Income statement (000 CU)
It should be noted that this income statement is presented by nature.
Additional information
Transcribed Image Text:
ASSETS Year Year Year end X1end X2 end X3 Fixed assets (gross 15,000 22,000 27400 -4,9005,5006,000 10,100 16,500 21,400 1,520 2,3003,400 0-100 amount) Less accumulated Fxed assets (net Inventories (gross Less accumulated depreciation amount) amount) provision [valuation allowance] Inventories (net amoun 1,520 2,300 3,300 3,700 5,700 7,600 240 16,470 24,75032,540 Accounts receivable 1,150 Cash at bank TOTAL ASSETS EQUITY AND LIABILITIES Share capital 250 Year Year Year end X1end X2 end X3 5,0006,100 8,700 1,314 2,653 3,296 247 8,537 9,614 12,243 3,9008,50011,500 Trade accounts payable 3,693 6,238 7,417 80 228 1,300 Reserves Net income/loss 2,223 861 Shareholders' equity Financial liabilities (1) Income tax payable Fixed assets accounts 340 170 payable TOTAL LABILITES 16,470 24,750 32,540 100 1,000 2,000 (1) Including bank overdrafts REVENUES Sales of merchandise Other operating X1 X3 23,900 31,600 38,500 85 140 revenues Total operating 23,985 31,740 38,735 revenues Fnancial revenues Exceptional income (1) TO TAL REVENUES EXPENSES Purchases of 40 200 85 24,000 31,980 39,220 9,3504,13018,180 -780-1,100 1,310 2,0702,940 350 8,950 12,460 15,430 X1 X2 X3 merchandse Change in inventory of merchandse Other purchases and external expenses Taxes and similar 150 320 Personne compensation expenses Depreciation expenses Provision expenses 800 1,0001,500 100 0 0 valuation allowances Total operating 20,33029,200 37,400 expenses Financial expenses Exceptional expenses 889 1,350 100 190 145 1,112 2,223 600 ncome tax expense TOTAL EXPENSES Net income 123 21,777 31,119 38,973 247 430 861 (1) Sale price of fixed 200 assets sold (2) Book value of fixec 100 assets sold 31/12/X1 31/12/X2 Fixed assets (gross) Accumulated depreciation Accumulated provision valuation 31/12/X3 15,000 8,01,000 22,000 6,500,100 27,400 400 5,5005001,000 6,000 100 4,900 1,000 0 0 100 allowance Financial liabilities (excluding overdrafts) 3,800 4,000 X2 300 7,500 3,0001,000 9,500 X3 Dividends paid 884 218
Fantastic news! We've Found the answer you've been seeking!
Step by Step Answer:
Answer rating: 60% (10 reviews)
1 Statement of cash flows direct method Statement of Cash Flows X2 X3 Cash flows from operating activities direct method Sales of merchandise 31600 38500 Change in account receivable net amounts 2000 ...View the full answer
Answered By
Kumar Ankit
I believe with knowledge and smart work you can achieve anything .
0.00
0 Reviews
10+ Question Solved
Related Book For
Financial Accounting and Reporting a Global Perspective
ISBN: 978-1408076866
4th edition
Authors: Michel Lebas, Herve Stolowy, Yuan Ding
Question Posted:
Related Video
In order to determine the amount of cash created by operating operations, the indirect technique for preparing the statement of cash flows entails adjusting net income with changes in balance sheet.
Students also viewed these Accounting questions
-
The Smetana Company has a commercial activity in the beauty products and cosmetics sector. Required Analyze the statement of cash flows prepared in Assignment 14.2 Smetana Company (1), in Chapter 14.
-
Haas Company is a manufacturing firm. Required With the help of the following balance sheet, income statement, statement of retained earnings and additional information, prepare a statement of cash...
-
The OToole Company has the following balance sheet data (in millions): Net income for 20X2 was $60 million. Net cash inflow from operating activities was $72 million. Cash dividends paid were $10...
-
A record company needs to produce 100 gold records at one or more of its three studios. the cost of producing x records at studio 1 is 10 x; the cost of producing y records at studio 2 is 2y 2 ; the...
-
You are discussing your investment strategies with a colleague who says, I would never invest in a company that is not generating both positive earnings and positive net cash flow from operations....
-
One- and two-dimensional arrays must be declared in the same statement. True or False
-
You are doing regression with one explanatory variable and so consider the basic linear regression model \(y_{i}=\beta_{0}+\beta_{1} x_{i}+\varepsilon_{i}\). a. Show that the \(i\) th leverage can be...
-
Three years ago American Insulation Corporation issued 10 percent, $800,000, 10-year bonds for $770,000. Debt issue costs were $3,000. American Insulation exercised its call privilege and retired the...
-
For each entry below make a correcting entry if necessary. If the entry given is correct, then state "No entry required". (Credit account titles are automatically indented when the amount is entered....
-
Kelly-Lambing, Inc., a builder of government-contracted small ships, has a steady work force of 10 very skilled craftspeople. These workers can supply 2,500 labor-hours each per year. Kelly-Lambing...
-
Multiple Choice Questions 1. Which of the following cannot be a main objective of a statement of cash flows? (a) To provide relevant information on the cash receipts and cash payments of an entity...
-
Multiple Choice Questions 1. Common-size analysis is based on the preparation of common-size financial statements, i.e., a balance sheet presented in percentage of a base figure (indexed as 100)....
-
Discuss ways in which organizational culture could be used as a control mechanism.
-
Why is it difficult to identify manufacturing overheads with products manufactured? Also, state the difference between the manufacturing overheads control account and manufacturing overhead applied...
-
Assume that Express Oil Company, a US company, is involved in petroleum operations in Thailand. Express Oil Company has a 40% WI, while the Local Oil Company has a 60% WI. Annual gross production is...
-
a. Tamarac Oil Corporation drills an exploratory well during 2018 that finds oil, but not in commercially producible quantities at current oil prices. Since proved reserves are not found, Tamarac...
-
Marvel Oil Company enters into a concession agreement with the British government. Marvel Oil pays the government a $10,000,000 (US) signing bonus and agrees to pay the government royalties of 8% of...
-
Federal Oil Company enters into a concession agreement with the British government. Federal pays the government a $12,000,000 (US) signing bonus and agrees to pay the government royalties of 10% of...
-
Use the alternative form of the dot product to find u . v. ||u|| = 40, ||v|| = 25, and the angle between u and v is 57/6.
-
A certain Christmas tree ornament is a silver sphere having a diameter of 8.50 cm. Determine an object location for which the size of the reflected image is three-fourths the size of the object. Use...
-
Ten interrelated elements that are most directly related to measuring the performance and financial status of an enterprise are provided below. Identify the element or elements associated with the 12...
-
(Assumptions, Principles, and Constraints) Presented below are the assumptions, principles, and constraints used in this chapter. 1. Economic entity assumption 5. Historical cost principle 9....
-
(Assumptions, Principles, and Constraints) Presented below are the assumptions, principles, and constraints used in this chapter. 1. Economic entity assumption 5. Historical cost principle 9....
-
What does the Hedonic View of happiness primarily focus on?
-
How can a company successfully differentiate their product or service in a highly saturated market, and what are the most effective marketing strategies to communicate this unique value proposition...
-
The following Python program swaps two variables which is entered by user # To take input from the user x = input ('Enter value of x: ') y = input ('Enter value of y: ') # create a temporary variable...
Study smarter with the SolutionInn App