CHAPTER 4 STRUCTURE OF THE BALANCE SHEET AND STATEMENT OF CASH FLOWS LEARNING OBJECTIVES: 1. How the various asset, liability, and stockholders’ equity accounts found on a typical corporate balance sheet are measured and classified. 2. How to use balance sheet information to understand key differences in the nature of firms’ operations and how those operations are financed. 3. Differences in balance sheet terminology and presentation format in countries outside the United States. 4. How successive balance sheets and the income statement can be used to determine cash inflows and outflows for a period. 5. How information provided in the cash flow statement can be used to explain changes in noncash accounts on the balance sheet. 6. The distinction between operating, investing, and financing sources and uses of cash. 7. How changes in current asset and liability accounts can be used to adjust accrual earnings to obtain cash flows from operations. 69 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Multiple-Choice Questions Select the best answer from those provided. 1. Easy LO1 (b) Page 131 The balance sheet is an expression of a. a combination of all financial statements. b. the accounting equation. c. all prior income statements. d. the current value of a company. 2. Easy LO1 (a) Page 131 Probable future economic benefits obtained or controlled by an entity as a result of past transactions or events define a. assets. b. liabilities. c. equity. d. retained earnings. 3. Easy LO1 (c) Page 131 The residual interest in the resources of an entity that remains after deducting its debts to third parties defines a. assets. b. liabilities. c. equity. d. retained earnings. 4. Easy LO1 (b) Page 131 Probable future sacrifices of economic benefits arising from an entity’s present obligations to transfer resources or provide services to other entities in the future as a result of past transactions or events define a. assets. b. liabilities. c. equity. d. retained earnings. 5. Medium LO1 (d) Page 131 The balance sheet provides information on all of the following except for a. how management invested its money. b. where the money came from. c. assessing rates of return. d. ascertaining stock market prices. 6. Difficult LO1 (a) Page 132 By comparing return on assets to return on common equity, statement users can determine a. if debt financing is being used to enhance the return earned by shareholders. b. past patterns of profitability within divisions. c. if return on investments exceed the current market yield. d. management’s investment strategies. 70 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 7. Medium LO1 (b) Page 132 How far into the future the obligations of a company will come due refers to the company’s a. capital structure. b. maturity structure. c. solvency. d. liquidity. 8. Medium LO1 (a) Page 132 How much of a company’s assets are financed from debt versus equity sources refers to the company’s a. capital structure. b. maturity structure. c. solvency. d. liquidity. 9. Medium LO1 (d) Page 132 Which of the following measures how readily assets can be converted to cash relative to how soon liabilities will have to paid in cash? a. Capital structure. b. Maturity structure. c. Solvency. d. Liquidity. 10. Medium LO1 (c) Page 132 The ability of a company to generate sufficient cash flows to maintain its productive capacity and still meet interest and principal payments on long-term debt refers to a. capital structure. b. maturity structure. c. solvency. d. liquidity. 11. Medium LO1 (a) Page 132 Operating and financial flexibility refers to a company’s ability to a. adjust to unexpected downturns in the economic environment in which it operates or to take advantage of profitable investment opportunities as they arise. b. generate sufficient cash flows to maintain its productive capacity and still meet interest and principal payments on long-term debt c. readily convert assets to cash relative to how soon liabilities will have to paid in cash. d. finance debt in ratio to financing through equity sources . 12. Medium LO1 (d) Page 132 Balance sheets prepared in compliance with GAAP reflect a mixture of a. historical cost and future cash values. b. current value and discounted future cash flows. c. discounted cash flows and future values. d. historical cost, fair value, net realizable value, and discounted present values. 71 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 13. Medium LO1 (b) Page 132 The elapsed time beginning with the initiation of production and ending with the cash collection of the receivables from the sale of the product refers to the company’s a. production cycle. b. operating cycle. c. cash cycle. d. liquidation cycle. 14. Medium LO1 (b) Page 132 Current assets are assets expected to a. be converted to cash within twelve months. b. be converted to cash within twelve months or one operating cycle if it is longer than twelve months. c. remain on the books for at least twelve months. d. remain on the books for at least twelve months or one operating cycle if longer than twelve months. 15. Easy LO1 (c) Page 132 Current assets are listed on the balance sheet in descending order of a. importance. b. magnitude. c. liquidity. d. profitability. 16. Easy LO1 (c) Page 132 Current liabilities are liabilities expected to be settled a. after one year. b. within twelve months or one operating cycle if it is longer. c. within twelve months or one operating cycle if it is longer, from current assets. d. after twelve months or one operating cycle if it is longer. 17. Difficult LO1 (b) Page 133 Cash is always measured for the balance sheet at a. historical transaction value. b. current market price. c. realizable future value. d. historical cost. 18. Difficult LO1 (d) Page 134 Monetary assets denominated in foreign currency units are translated into U. S. dollars for balance sheet presentation at the a. historical rate of exchange at the time of each transaction. b. current rate of exchange at the time of each transaction. c. average rate of exchange for the year. d. current rate of exchange at the balance sheet date. 72 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 19. Difficult LO1 (c) Page 134 Monetary assets are comprised of a. cash and cash equivalents. b. cash, cash equivalents, and accounts receivable. c. cash, cash equivalents, accounts receivable, and notes receivable. d. cash, accounts receivable, notes receivable, and inventory. 20. Medium LO1 (a) Page 134 Marketable debt and equity securities that a firm expects to hold as a short-term investment are reported on the balance sheet at a. current market value. b. historical cost. c. amortized current market value. d. amortized historical cost. 21. Medium LO1 (c) Page 135 Accounts Receivable are shown on the balance sheet at a. current market value. b. historical cost. c. net realizable value. d. amortized historical cost. 22. Easy LO1 (b) Page 135 The value of Accounts Receivable is adjusted on the balance sheet by the contra-asset account a. Allowance for Amortization. b. Allowance for Doubtful Accounts. c. Bad Debt Expense. d. Doubtful Accounts Expense. Table 4-1 Romero Corporation recorded sales of $270,000 for the current year. It was determined that in the past approximately 2% of sales prove to be uncollectible. Having recorded the proper amount of Bad Debt Expense, the year-end balances are: Accounts Receivable $37,000 Allowance for Doubtful Accounts 4,000 23. Medium LO1 (b) Pages 134-135 Refer to Table 4-1. What is the net amount of Accounts Receivable that will appear on Romero's balance sheet at year end? a. $31,600 b. $33,000 c. $37,000 d. $41,000 73 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 24. Medium LO1 (c) Pages 134-135 Refer to Table 4-1. What is the amount of bad debt expense that appears on Romero’s income statement? a. $1,400 b. $4,000 c. $5,400 d. $9,400 25. Easy LO1 (b) Page 135 Refer to Table 4-1. What type of account is Allowance for Doubtful Accounts? a. Current asset b. Contra-asset (current) c. Expense d. Contra-equity 26. Medium LO1 (d) Page 135 Inventories are reported on the balance sheet at a. current market value. b. historical cost. c. net realizable value. d. the lower of cost or market. 27. Medium LO1 (c) Page 135 Property, plant and equipment are reported on the balance sheet at a. current market value. b. historical cost. c. historical cost minus accumulated depreciation. d. net realizable value. 28. Easy LO1 (b) Page Current liabilities are reported on the balance sheet at a. current market value. b. historical cost. c. discounted present value. d. future value. 29. Difficult LO1 (c) Page 136 Long-term debt is reported on the balance sheet at a. current market value. b. net realizable value. c. discounted present value. d. future value. 30. Medium LO1 (a) Page 136 Book income is the basis for a. tax expense. b. deferred income tax. c. income tax payable. d. the company’s tax return. 74 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 31. Medium LO1 (d) Page 136 The balance sheet amount reported for a long-term debt on the issue date is the a. discounted present value of the future principal repayment. b. discounted present value of the periodic interest payments. c. sum of the future value of principal repayment and the periodic interest payments. d. sum of the discounted present values of the future principal repayments and the periodic interest payments. 32. Medium LO1 (b) Page 136 The unpaid amount of income taxes due to the government for a given year are found on the a. balance sheet in the account Deferred Income Taxes. b. balance sheet in the account Income Taxes Payable. c. income statement in the account Income Tax Expense Current. d. income statement in the account Income Tax Expense Deferred. 33. Medium LO1 (a) Page 136 The amount of income taxes recognized on the income statement but not yet payable to the government are found on the a. balance sheet in the account Deferred Income Taxes. b. balance sheet in the account Income Taxes Payable. c. income statement in the account Income Tax Expense Current. d. income statement in the account Income Tax Expense Deferred. 34. Medium LO1 (b) Page 137 Deferred Income Taxes are reported on the balance sheet at a. current market value. b. undiscounted historic amounts. c. discounted present value of future payments. d. future value of future payments. 35. Difficult LO1 (c) Page 137 All of the following are true for trust preferred securities (TPS) except a. shares pay monthly or quarterly dividends. b. there is a mandatory redemption feature. c. they are classified in current liabilities. d. they are considered a hybrid security. 36. Medium LO1 (a) Page138 The Common Stock account is reported on the balance sheet at the a. historical par value of the stock. b. current market value of the stock. c. net realizable value of the stock. d. discounted present value of the future dividends. 75 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 37. Medium LO1 (b) Page 138 The Additional Paid-In Capital account is reported on the balance sheet at the a. current market value of the stock minus par value. b. historical sales price of the stock minus the par value. c. net realizable value of the stock minus par value. d. discounted present value of the future dividends minus par value. 38. Medium LO1 (c) Page 138 The Retained Earnings account is comprised of a. cash retained in the business. b. cash reinvested in the business by shareholders. c. the cumulative earnings less dividends since the inception of the corporation. d. the earnings of the corporation for the current year. 39. Medium LO1 (d) Page 138 Retained earnings are reported on the balance sheet at a. historical cost. b. current market value. c. net realizable value. d. a mixture of different bases. 40. Difficult LO2 (b) Page 138 In a common-size balance sheet, each balance sheet is expressed as a percentage of total a. liabilities. b. assets. c. shareholders’ equity. d. assets plus shareholders’ equity. 41 Medium LO3 (a) Page141 In the United States, assets are presented in decreasing order of liquidity. In the United Kingdom and other European countries a. fixed assets are presented first followed by the current assets displayed in increasing order of liquidity. b. the current assets are displayed in increasing order of liquidity. c. investments are listed first in descending order of maturity. d. each company decides on the order of its own assets. 42. Difficult LO3 (d) Page142 The British capital redemption reserve is equivalent to the United States a. accumulated other comprehensive income account. b. treasury stock account. c. common stock account. d. has no equivalent account. 76 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 43. Medium LO4 (c) Page 143 Which one of the following equations explains why successive balance sheets can be used to prepare a firm's cash flow statement? a. Assets = Liabilities – Equity b. Cash –Non-cash Assets = Liabilities –Equity c. Δ Cash = Δ Liabilities – Δ Non-cash Assets + Δ Stockholders' equity d. Δ Cash = Δ Liabilities + Δ Stockholders' Equity 44. Medium LO4 (c) Page 143 The change in cash during a period is a. equal to the net income for the period. b. equal to the change in stockholders' equity for the period. c. never equal to net income for the period if dividends are paid. d. always equal to the net income for the period if no dividends are paid. 45. Medium LO6 (a) Page 143 Operating activities result from the cash effects of a. producing and delivering goods and services. b. purchasing and disposing of fixed assets used in production of revenue. c. borrowing and repaying loans used in the production of revenue. d. selling stocks and bonds to raise capital for the production of revenue. 46. Medium LO6 (b) Page 143 Investing activities include the cash effects of a. producing and delivering goods and services. b. purchasing and disposing of fixed assets used in production of revenue. c. borrowing and repaying loans used to purchase fixed assets. d. selling stocks and bonds to raise capital to purchase fixed assets. 47. Medium LO6 (d) Page 143 Financing activities include the cash effects of a. producing and delivering goods and services. b. purchasing and disposing of fixed assets used in production of revenue. c. purchasing and disposing of debt securities. d. selling stocks and bonds to raise capital for the production of revenue. 48. Difficult LO6 (a) Page 144 Companies that are considered to be in stronger financial health and better credit risks, are able to satisfy most of their cash needs from a. operating activities. b. investing activities. c. financing activities. d. investing and financing activities. 77 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Table 4-2 Selected data the Catalog Corporation's comparative balance sheets for Year 1 and Year 2 are as follows: Assets Cash Accounts Receivable (net) Inventory Equipment (net) Total Assets Year 1 $100,000 50,000 200,000 300,000 $550,000 Year 2 $(50,000) 100,000 250,000 350,000 $650,000 Liabilities and Equity Accounts Payable Income Taxes Payable Bonds Payable Common Stock Retained Earnings Total Liabilities and Equity $150,000 80,000 100,000 100,000 120,000 $550,000 $100,000 30,000 80,000 200,000 240,000 $650,000 A brief income statement for Year 2 shows the following: Sales Cost of Goods Sold Operating Expenses Depreciation Income Tax Expense Net Income $900,000 $500,000 100,000 50,000 100,000 750,000 $150,000 49. Medium LO5 (c) Page 147 Refer to Table 4-2. How much cash did Catalog collect from customers during Year 2? a. $150,000 b. $750,000 c. $850,000 d. $900,000 50. Difficult LO5 (d) Pages 147-153 Refer to Table 4-2. How much cash did Catalog pay to suppliers for inventory during Year 2? a. $150,000 b. $400,000 c. $500,000 d. $600,000 78 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 51. Difficult LO5 (a) Pages 147-153 Refer to Table 4-2. How much did Catalog pay in dividends to shareholders in Year 2? a. $ 30,000 b. $120,000 c. $150,000 d. $330,000 52. Medium LO5 (d) Pages 147-153 Refer to Table 4-2. How much did Catalog pay in income taxes to the government in Year 2? a. $ 30,000 b. $ 80,000 c. $110,000 d. $150,000 53. Difficult LO5 (a) Pages 147-153 Refer to Table 4-2. What are Catalog's cash flows from operating activities for Year 2? a. $ 0 b. $ 50,000 outflow c. $150,000 outflow d. $400,000 inflow 54. Difficult LO5 (c) Pages 147-153 Refer to Table 4-2. What are Catalog's cash flows from investing activities for Year 2? a. $ 0 b. $100,000 inflow c. $100,000 outflow d. $350,000 outflow 55. Difficult LO5 (b) Pages 147-153 Refer to Table 4-2. What are Catalog’s cash flows from financing Activities for Year 2? a. $ 0 b. $ 50,000 inflow c. $ 50,000 outflow d. $150,000 outflow 79 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Table 4-3 The Lexmark Company provides the following information from its Year 3 and Year 4 balance sheets: Year 3 $115,000 120,000 7,500 40,000 55,000 Accounts Receivable Inventory Prepaid Insurance Prepaid Rent Accounts Payable Year 4 $97,500 130,000 1,500 15,000 65,000 The following information is available from the Year 4 income statement: Sales Cost of Goods Sold Insurance Expense Rent Expense $425,000 225,000 12,000 25,000 56. Medium LO7 (d) Pages 147-153 Refer to Table 4-3. How much cash did Lexmark collect from customers in Year 4? a. $115,000 b. $407,500 c. $425,000 d. $442,500 57. Medium LO7 (c) Pages 147-153 Refer to Table 4-3. How much cash did Lexmark pay for inventory during Year 4? a. $130,000 b. $215,000 c. $225,000 d. $235,000 58. Medium LO7 (a) Pages 147-153 Refer to Table 4-3. How much cash did Lexmark pay for insurance during Year 4? a. $ 6,000 b. $ 9,000 c. $12,000 d. $18,000 59. Medium LO7 (a) Pages 147-153 Refer to Table 4-3. How much cash did Lexmark pay for rent during Year 4? a. $ 0 b. $15,000 c. $25,000 d. $40,000 80 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 60. Difficult LO7 (b) Pages 147-153 Refer to Table 4-3. Assuming that the information provided from the income statement represents all of the pre-tax income of Lexmark Company, what is the difference between the accrual-basis and cashbasis income in Year 4? a. Accrual exceeds cash basis by $16,500. b. Cash exceeds accrual basis by $23,500. c. Accrual exceeds cash basis by $25,000. d. Cash exceeds accrual basis by $48,500. Table 4-4 Soccer Magic Company reported the following items on its Year 2 and Year 3 balance sheet: Year 3 Year 2 Accounts Receivable $40,000 $30,000 Supplies Inventory 15,000 12,000 Prepaid Rent 6,000 5,000 Salaries Payable 17,000 11,500 Utilities Payable 1,500 1,000 Supplies Payable 4,500 5,500 Interest Payable 8,500 7,000 The following information is from the income statement for Year 3: Service Revenue Rent Expense Salaries Expense Utilities Expense Supplies Expense Interest Expense $160,000 12,000 52,500 16,000 32,500 21,000 61. Medium LO7 (b) Pages 147-151 Refer to Table 4-4. How much cash did Soccer Magic collect from customers in Year 3? a. $ 40,000 b. $150,000 c. $160,000 d. $170,000 62. Medium LO7 (d) Pages 147-151 Refer to Table 4-4. How much cash did Soccer Magic pay for supplies during Year 3? a. $28,500 b. $30,500 c. $32,500 d. $36,500 81 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 63. Medium LO7 (b) Pages 147-151 Refer to Table 4-4. How much cash did Soccer Magic pay for salaries during Year 3? a. $17,000 b. $47,000 c. $52,500 d. $58,000 64. Medium LO7 (b) Pages 147-151 Refer to Table 4-4. How much cash did Soccer Magic pay for utilities expense in Year 3? a. $ 1,000 b. $15,500 c. $16,000 d. $16,500 65. Medium LO7 (d) Pages 147-151 Refer to Table 4-4. How much cash did Soccer Magic pay for rent during Year 3? a. $ 6,000 b. $ 11,000 c. $ 12,000 d. $ 13,000 66. Medium LO7 (b) Pages 147-151 Refer to Table 4-4. How much cash did Soccer Magic pay for interest during Year 3? a. $ 8,500 b. $ 19,500 c. $ 21,000 d. $ 22,000 67. Difficult LO7 (a) Pages 147-151 Refer to Table 4-4. Assuming that the information provided from the income statement represents all of the pre-tax income of the Soccer Magic Company, what is the difference between the accrual-basis and cash-basis income in Year 3? a. Accrual exceeds cash basis by $ 7,500. b. Cash exceeds accrual basis by $ 7,500. c. Accrual exceeds cash basis by $11,500. d. Cash exceeds accrual basis by $20,000. 82 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Table 4-5 The following information is available from the S.P. Harris, Inc. comparative balance sheets for Years 7 and 8: Year 8 Year 7 Land $260,000 $210,000 Buildings (net) 972,000 647,000 Notes Payable to Bank 589,000 611,000 Common Stock 700,000 600,000 Additional Paid-in Capital 390,000 160,000 Retained Earnings 625,000 500,000 Additional information for Year 8 is available: 1. The income statement shows Depreciation Expense of $70,000. 2. Net income is $225,000. 3. Harris issued 2,000 shares of common stock with a market price of $25 per share in exchange for land. The stock has a $10 par value. 4. Harris borrowed $150,000 during the year from the bank. 68. Difficult LO7 (a) Pages 147-153 Refer to Table 4-5. How much cash did Harris pay to purchase land if no land was disposed of during Year 8? a. $ 0 b. $20,000 c. $25,000 d. $50,000 69. Difficult LO7 (b) Pages 147-153 Refer to Table 4-5. How much cash did Harris repay to the bank on loans during Year 8? a. $150,000 b. $172,000 c. $589,000 d. $611,000 70. Difficult LO7 (b) Pages 147-153 Refer to Table 4-5. How much cash did Harris pay to purchase buildings if no building was disposed of during the year? a. $325,000 b. $395,000 c. $465,000 d. $647,000 83 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 71. Difficult LO7 (d) Pages 147-153 Refer to Table 4-5. What was the sales price per share of Harris's common stock sold in Year 8? a. $10 b. $20 c. $25 d. $35 72. Difficult LO7 (b) Pages 147-153 Refer to Table 4-5. How much cash did Harris pay to stockholders in the form of dividends during Year 8? a. $ 0 b. $100,000 c. $125,000 d. $225,000 Explanation to Selected Multiple-Choice Questions 23. Accounts Receivable Less: Allowance for Doubtful Accounts Accounts Receivable, net 24. $270,000 sales X 2% = $5,400 49. $900,000 sales – $50,000 increase in A/R = $850,000 50. $500,000 + $50,000 + $50,000 = $600,000 COGS inventory increase A/P increase 51. $120,000 beg. bal. R/E 52. $100,000 tax expense + $50,000 decrease in taxes payable = $150,000 53. Net income Depreciation Increase in A/R Increase in Inventory Decrease in A/P Decrease in Taxes Payable Operating Cash Flow 54. $350,000 + $50,000 end. equip. depre. + $150,000 – $240,000 net income end. bal. R/E $37,000 4,000 $33,000 = $30,000 $150,000 50,000 (50,000) (50,000) (50,000) (50,000) $ –0– – $300,000 = $100,000 outflow for beg. equip. equipment purchase 84 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 55. Sale of Stock Payment of Bonds Dividends Paid Financing Cash Inflows $100,000 (20,000) (30,000) $ 50,000) 56. $425,000 sales + $17,500A/R decrease = $442,500 57. $225,000 – $10,000 + $10,000 COGS increase in increase in inventory A/P 58. $12,000 – $6,000 = insurance decrease in expense prepaid insurance 59. $25,000 rent expense – $25,000 decrease in prepaid insurance = $0 60. = $225,000 $6,000 Accrual Basis $425,000 (225,000) (12,000) (25,000) $163,000 Revenue Cost of Goods Sold Insurance Rent Net Income Cash Basis $442,500 (225,000) (6,000) -0$211,500 Cash basis net income is $48,500 more than accrual basis. 61. $160,000 sales – $10,000 increase in A/R = $150,000 62. $32,500 + $3,000 + $1,000 supplies supplies supplies expense inv. increase pay. Decrease 63. $52,500 salaries expense – $5,500 increase in salaries payable = $47,000 64. $16,000 utilities expense – $500 increase in utilities payable = $15,500 65. $12,000 rent expense + $1,000 increase in prepaid rent = $13,000 66. $21,000 interest expense – $1,500 increase in interest payable = $19,500 85 = $36,500 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 67. Cash Basis $150,000 (13,000) (47,000) (15,500) (36,500) (19,500) $ 18,500 Revenue Rent expense Salaries Utilities Supplies Interest Income Accrual Basis $160,000 (12,000) (52,500) (16,000) (32,500) (21,000) $ 26,000 Accrual basis income is $7,500 more than cash basis. 68. $50,000 – common stock [2,000 shares @ $25] 69. $611,000 + N/P beg. bal 70. $972,000 + $70,000 end. bldg. depreciation balance expense 71. Common stock ending balance Additional paid in capital ending balance Land Common stock beginning balance Additional paid in capital beginning balance Cash received for stock sold $700,000 390,000 (50,000) (600,000) (160,000) $280,000 Change in common stock account Common stock for land1 $100,000 20,000 $ 80,000 $50,000 net change in account $150,000 borrowing – = $0 – $589,000 = $172,000 ending N/P Balance $647,000 beg. bldg. balance = $395,000 $80,000 / $10 Par value = 8,000 shares issued. $280,000 amount received / 8,000 shares = $35 per share 1 72. 2,000 shares X $10 par value = $20,000 $500,000 beg.R/E balance + – $225,000 net income 86 $625,000 end. R/E balance = $100,000 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Exercises 73. Medium LO1 Pages 133-138 For each balance sheet item listed below, indicate how it is measured on the year-end balance sheet. Select the appropriate letter from the following list: A Historic Cost B Amortized (or Depreciated) Cost C Market (Fair) Value D Lower of Cost or Market E Discounted Present Value _____ 1. Cash _____ 2. Held-to-Maturity Debt Securities _____ 3. Short-term Investment in Equity Securities _____ 4. Short-term Investment in Debt Securities _____ 5. Merchandise Inventory _____ 6. Property, Plant and Equipment _____ 7. Impaired Property, Plant and Equipment _____ 8. Accounts Payable _____ 9. Long-term Debt at issuance _____ 10. Common Stock _____ 11. Land _____ 12. Deferred Income Taxes 74. Medium LO4 Pages 150151 During 2003 DeSanto Corporation had $750,000 in credit sales and $225,000 in cash sales. The accounts receivable balances were $112,500 and $182,500 at December 31, 2002 and 2003, respectively. Required: What was DeSanto Corporation’s cash receipts from sales in 2003? Show all computations. 87 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 75. Difficult LO4 Pages 150-151 The following information is available for Atlas Company’s first year of operations: Payment for merchandise purchases $197,500 Collections from customers 200,000 Ending merchandise inventory 25,000 Accounts Payable (balance at end of year) 12,500 All merchandise items were marked to sell 40% above cost. Collection of all accounts receivable is reasonably assured. Required: What should be the ending balance in accounts receivable? Show all computations. 76. Medium LO5 Pages 143147 Nikolai Company is a sole proprietorship that retails computer systems for college computer labs. The following are the comparative balance sheets for Years 8 and 9 with additional information. Nikolai Company Comparative Balance Sheets For the Years Ended December 31, Year 8 and Year 9 Assets Cash Accounts Receivable Inventory Prepaid Expenses Plant & Equipment (net) Total Assets Year 8 $ 15,000 25,000 120,000 5,000 250,000 $415,000 Year 9 $ 12,000 38,000 115,000 7,000 240,000 $412,000 Liabilities and Capital Accounts Payable $ 8,000 Accrued Liabilities 3,000 Long-term Debt 85,000 Capital 316,000 Total Liabilities & Capital $415,000 $ 14,000 2,000 85,000 311,000 $412,000 Additional Information for Year 9: Depreciation Expense Net Loss for Year 9 $ 6,500 (18,000) Required: Prepare the indirect method operating activities section of the Cash Flow Statement for Year 9. 88 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 77. Medium LO6 Pages 143-147 The following information was taken from the 2003 financial statements of Sundem Corporation. Increase (Decrease) in account balance Cash Accounts receivable Inventory Prepaid expenses Accounts payable Wages payable Long-term debt Common stock Retained earnings Net income Depreciation Amortization $ 20,000 (400,000) 300,000 40,000 30,000 (40,000) (20,000) 600,000 70,000 $ 170,000 50,000 25,000 Required: Prepare the cash flow from operations section of the Statement of Cash Flows using the indirect method. 78. Medium LO6 Pages 143-147 Moore Corporation had the following transactions during 2002: Cash purchase of land Long-term mortgage increase Sale of 10-year bonds Purchase of treasury stock Declaration of cash dividend Cash purchase of long-term debt securities Payment of cash dividend Acquisition of equipment in exchange for common stock $300,000 250,000 400,000 50,000 100,000 60,000 70,000 200,000 Required: Prepare the investing and financing sections of the Statement of Cash Flows for the Moore Corporation for 2002. 89 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 79. Medium LO6 Page144 For each of the following items of Jaegar Corporation, indicate whether the transaction is an operating activity (O), investing activity (I), financing activity (F), or other activity (N). _____ 1. Purchase of a subsidiary company. _____ 2. Sale of common stock. _____ 3. Payment of accounts payable. _____ 4. Purchase of equity securities classified as current assets. _____ 5. Purchase of office equipment. _____ 6. Conversion of bonds into common stock. _____ 7. Purchase of common stock for treasury. _____ 8. Payment of a cash dividend declared in a prior year. _____ 9. Sale of inventory. _____ 10. Borrowing from the bank. _____ 11. Exchange of common stock for the acquisition of computers. _____ 12. Collection of an account receivable. Solutions to Exercises 73. 1. 2. 3. 4. C B C C 5. 6. 7. 8. D B C A 9. E 10. A 11. A 12. A 74. Cash Sales Collections on A/R Cash receipts from customers $225,000 680,000 $905,000 Collections on A/R: Beginning Balance Credit Sales Ending Balance Collections on A/R $112,500 750,000 (182,500) $680,000 90 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 75. 76. Beginning Inventory Purchases ($200,000 + $12,500) Goods Available for Sale Ending Inventory Cost of Goods Sold Markup on cost Sales Collections on A/R Accounts Receivable Balance -0+ 212,500 $212,500 – 25,000 $187,500 x 1.40 $262,500 – 197,500 $ 65,000 NikolaiCompany Statement of Cash Flows For the Year Ended December 31, Year 9 Operating Cash Flows: Net Income (Loss) Plus: Depreciation Decrease in Inventory Increase in Accounts Payable Minus: Increase in Accounts Receivable Increase in Prepaid Expenses Decrease in Accrued Liabilities Cash Flow from Operations 77. $ $(18,000) $ 6,500 5,000 6,000 $(13,000) (2,000) (1,000) 17,500 (16,000) $(16,500) Sundem, Inc. Statement of Cash Flows For the Year Ended December 31, 2003 Operating Cash Flows: Net Income Plus: Depreciation $ 50,000 Amortization 25,000 Decrease in Accounts receivable 400,000 Increase in Accounts payable 30,000 Minus: Increase in Inventory $(300,000) Increase in Prepaid assets (40,000) Decrease in Wages payable (40,000) Cash flow from operations 91 $170,000 505,000 (380,000) $295,000 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 78. 79. Moore Corporation Statement of Cash Flows For the Year Ended December 31, 2002 Investing Cash Flows: Purchase of land Purchase of securities Investing Cash Flow $(300,000) (60,000) Financing Cash Flows: Mortgage increase Sale of bonds Purchase of treasury stock Payment of cash dividends Financing Cash Flows $ 250,000 400,000 (50,000) (70,000) 1. 2. 3. 4. I F O I 5. 6. 7. 8. I N F F 9. 10. 11. 12. O F N O 92 $(360,000) 530,000 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Problems 80. Difficult LO1 Pages 133-138 The following information was taken from Universal Corporation’s 2003 balance sheet. Total current liabilities $ 50,000 Total current assets 310,000 Total Assets 460,000 Inventory A Common stock B Cash 10,000 Accounts payable 20,000 Total stockholders’ equity 335,000 Accrued liabilities C Accounts receivable, net 50,000 Total liabilities and stockholders’ equity D Retained earnings 235,000 Total property, plant, and equipment 150,000 Bonds payable E Equipment, net 100,000 Short-term equity securities 30,000 Land F Required: Solve for the missing values and present Universal’s balance sheet in good form. 93 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 81. Difficult LO4,5,6 Pages 143-153 Presented below are the comparative balance sheets for 2001 and 2002 for Birney, Inc. Birney, Inc. Comparative Balance Sheets December 31, 2001 and 2002 Assets 2001 2002 Current Assets Cash $ 50,000 $ 85,000 Accounts Receivable 250,000 295,000 Inventory 300,000 265,000 Total Current Assets $600,000 $ 645,000 Plant, Property and Equipment Land $ 50,000 $ 75,000 Building 100,000 100,000 Less: Accumulated Depreciation (50,000) (60,000) Equipment 400,000 475,000 Less: Accumulated Depreciation (200,000) (225,000) Total Plant, Property and Equipment $300,000 $ 365,000 Total Assets $900,000 $1,010,000 Liabilities and Stockholders' Equity Current Liabilities Accounts Payable Accrued Liabilities Total Current Liabilities Long-term Liabilities Notes Payable Stockholders' Equity Common Stock ($1 Par Value) Additional Paid-In Capital Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity $ 56,000 34,000 $ 90,000 $ 78,000 28,000 $ 106,000 $200,000 $ 150,000 $100,000 $ 150,000 25,000 75,000 485,000 529,000 $610,000 $ 754,000 $900,000 $1,010,000 Additional Information: a. Net income for the year was $75,000. b. Cash dividends of $31,000 were declared and paid. c. Equipment with a cost of $25,000 that was fully depreciated was sold for $10,000. d. Land was purchased during the year. e. An additional 50,000 shares of stock were sold for cash. Required: Prepare a statement of cash flows (indirect method) for Birney, Inc. for 2002. 94 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 82. Difficult LO1,4,5 Pages All Below are the condensed balance sheet for the Marrone Corporation at December 31, 2002 and the statement of cash flows for the year ended December 31,2003. Marrone Corporation Balance Sheet (in $ Thousands) December 31, 2002 Assets Cash Accounts Receivable (net) Inventory Land Building Accumulated Depreciation Equipment Accumulated Depreciation $ 50 250 300 50 $100 (50) $400 (200) Total Assets 50 200 $900 Liabilities and Stockholders' Equity Accounts Payable Accrued Liabilities Long-Term Notes Payable Common Stock ($1 Par Value) Additional Paid-in Capital Retained Earnings Total Liabilities and Stockholders' Equity 95 $ 56 34 200 100 25 485 $900 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 82. continued Marrone Corporation Statement of Cash Flows (in $ Thousands) For the Year Ended December 31, 2003 Operating Cash Flows: Net Income Add: Depreciation ($10,000 for Building) $ 60 Decrease in Inventory 35 Increase in Accounts Payable 22 Less: Gain on sale of equipment $ ( 10) Increase in Accounts Receivable ( 45) Decrease in Accrued Liabilities ( 6) Cash Flow from Operations Investing Cash Flows: Purchase of equipment $(100) Purchase of land (25) Sale of equipment (Cost $25,000) 10 Cash Flow from Investing Financing Cash Flows: Payment of long-term debt $( 50) Sale of common stock (50,000 shares) 100 Payment of dividend (31) Cash Flow from Financing Net Change in Cash $ 75 117 (61) $131 (115) 19 $ 35 Required: From the financial statements provided, prepare the balance sheet for December 31, 2003. 96 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Solutions to Problems 80. Universal Corporation Balance Sheet December 31, 2003 Assets Cash $ 10,000 Short-term Equity Investments 30,000 Accounts Receivable (net) 50,000 Inventory 220,000 Total Current Assets Land $ 50,000 Equipment, net 100,000 Total property, plant, & equipment Total Assets Liabilities & Stockholders' Equity Accounts Payable $ 20,000 Accrued Liabilities 30,000 Total Current Liabilities Bonds Payable Common Stock $100,000 Retained Earnings 235,000 Total Stockholders’ Equity Total Liabilities & Stockholders' Equity A. B. C. Inventory: Total current assets Less: Cash Short-term equity investments A/R Inventory $310,000 150,000 $460,000 $ 50,000 75,000 335,000 $460,000 $280,000 $10,000 30,000 50,000 90,000 $220,000 Common Stock: Total stockholders’ equity Less: Retained earnings Common stock $335,000 235,000 $100,000 Accrued Liabilities: Total current liabilities Less: Accounts payable Accrued liabilities $ 50,000 20,000 $ 30,000 97 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 80. continued D. E. F. 81. Total Liabilities & Stockholders’ Equity: Equals total assets Bonds Payable: Total Liabilities & Stockholders' Equity Less: Current liabilities $ 50,000 Total stockholders’ equity 335,000 Bonds payable Land: Total property, plant, & equipment Less: Equipment, net Land Birney, Inc. Statement of Cash Flows For the Year Ended December 31, 2002 Operating Cash Flows: Net income Add: Depreciation (1) $ 60,000 Decrease in Inventory 35,000 Increase in Accounts Payable 22,000 Less: Gain on sale of equipment $ (10,000) Increase in Accounts Receivable (45,000) Decrease in Accrued Liabilities (6,000) Cash Flow from Operations Investing Cash Flows: Purchase of equipment (2) $(100,000) Purchase of land (25,000) Sale of equipment 10,000 Cash Flow from Investing Financing Cash Flows: Payment of long-term debt $ (50,000) Sale of common stock (3) 100,000 Payment of dividend (31,000) Cash Flow from Financing Net Change in Cash $460,000 $460,000 385,000 $ 75,000 $150,000 100,000 $ 50,000 $ 75,000 117,000 (61,000) $131,000 (115,000) 19,000 $ 35,000 Explanations: (1) Accumulated Depreciation—Equipment ÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÂÄÄÄÄÄÄÄÄÄÄÄÄÄ ³ 200,000 Beg. Depreciation Expense Sold 25,000 | 50,000 Current = $50,000+ $10,000 ÄÄÄÄÄÄÄÄÄÄÄÄÄÄijÄÄÄÄÄÄÄÄÄÄÄÄÄ = $60,000 98 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 81. continued ³ 225,000 Ending Accumulated Depreciation—Building ÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÂÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄ ³ 50,000 Beg. ³ 10,000 Current ÄÄÄÄÄÄÄÄÄÄÄÄÄÄijÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄ ³ 60,000 Ending (2) Equipment ÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÂÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄ Beg. 400,000 ³ Purchase 100,000 25,000 Sale ÄÄÄÄÄÄÄÄÄÄÄÄÄÄijÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄÄ Ending 475,000 ³ (3) Common Stock Additional Paid-in Capital ÄÄÄÄÄÄÄÄÄÂÄÄÄÄÄÄÄÄÄÄ ÄÄÄÄÄÄÄÄÄÂÄÄÄÄÄÄÄÄÄ ³100,000 Beg. ³ 25,000 Beg. | 50,000 Issued | 50,000 Issued | 150,000 Ending | 75,000 Ending Stock sale = Par value + Paid-in capital $100,000 = $50,000 + $50,000 82. Marrone Corporation Balance Sheet (in $ Thousands) December 31, 2003 Assets Cash Accounts Receivable (net) Inventory Land Building Allowance for Depreciation Equipment Allowance for Depreciation Total Assets Liabilities and Stockholders' Equity Accounts Payable Accrued Liabilities 99 $ $100 (60) $475 (225) 85 295 265 75 40 250 $1,010 $ 78 28 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Long-Term Notes Payable Common Stock ($1 Par Value) Additional Paid-in Capital Retained Earnings Total Liabilities and Stockholders' Equity 150 150 75 529 $1,010 82. continued Explanations: Beginning Balance Cash $ 50 Accounts Receivable 250 Inventory 300 Land 50 Building 100 Accum. Depr. 50 Equipment 400 Accum. Depr. 200 Accounts Payable 56 Accrued Liabilities 34 Long-term Notes 200 Common Stock 100 Paid-in Capital 25 Retained Earnings 485 Change + $ 35 + 45 – 35 + 25 + 0 + 10 + 100 – 25 + 50 – 25 + 22 – 6 – 50 + 50 + 50 + 75 – 31 Ending Balance $ 85 295 265 75 100 60 475 225 78 28 150 150 75 529 Discussion Questions 82. Medium LO1 Page 134 Discuss how debt and equity securities considered to be short-term investments are measured. 83. Medium LO1 Pages 134-135 Explain how to report net trade accounts receivable on the balance sheet. 84. Medium LO2 Pages 138-140 Discuss how a common-size balance sheet helps a reader of financial statements understand the nature of a firm’s business. 85. Using the basic accounting equation explain why the change in a firm's 100 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow Difficult LO4 Page 143 cash position between successive balance sheet dates will not equal the reported earnings for the period. 101 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 86. Easy LO4 & LO5 Pages 143-144 Explain the transactions that could be included in the financing activities section of the cash flow statement for the current year. 87. Easy LO4 & LO5 Pages 143-144 Explain the transactions that could be included in the investing activities section of the cash flow statement.. 88. Difficult LO5 & LO6 Pages 144-146 The cash flow statements for the past three years of a company have shown that the majority of positive cash flow has been derived from financing and investing activities. Also during these three years the cash flow from operations has been negative. Comment on the company's financial health. 89. Easy LO6 & LO7 Page150 Discuss the impact of changes in current assets, specifically accounts receivable, on the determination of cash flow from operations. 90. Easy LO6 & LO7 Page 151 Discuss the impact of changes in current liabilities, specifically accounts payable, on the determination of cash flow from operations. Answers to Discussion Questions 82. Debt and equity securities that are held for short-term investment purposes are reported at market value on the date of the balance sheet. The market value should be reported whether market is above or below cost. The investments are recorded on the books at cost and a valuation account is used to adjust the cost to market for the portfolio. Any holding gains or losses resulting from the conversion to market value of trading securities are reported as unrealized holding gains and losses in the income statement for the period. When available-for-sale securities are marked-to-market, the offsetting gain or loss goes directly to stockholders’ equity rather than through the income statement. 102 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 83. Accounts Receivable should be reported on the balance sheet at net realizable value. However, gross accounts receivable are recorded at their historic cost or the transaction face value. The Allowance for Doubtful Accounts reduces the gross accounts receivable to an amount that represents the net realizable value. Management determines net realizable value by computing its best estimate of the bad debt expense associated with sales for the period. The bad debt expense is recognized under the matching principle as a reduction of income for the period and the allowance account is increased by the same amount. As individual accounts are proven to be bad debts, the bad debt reduces both the accounts receivable and allowance accounts. 84. One tool for gaining insights into the nature of a company’s operations and for analyzing its asset and financial structure is a common-size balance sheet, where each balance sheet account is expressed as a percentage of total assets or, equivalently, as a percentage of total liabilities plus shareholders’ equity. Statement readers can extract useful information from common-size balance sheets to learn about the underlying economics of an industry and the nature of a firm’s operations. 85. The basic accounting equation Assets = Liabilities + Stockholders Equity can be stated as Cash + Non-Cash Assets = Liabilities + Stockholders Equity. The statement of cash flows is based on the change in the cash account. We can restate the equation again to state Cash = Liabilities – Non-Cash Assets + Stockholders Equity. The final statement of this equation can be restated to reflect the change in each side of the equation as ΔCash = ΔLiabilities – ΔNon-Cash Assets + ΔStockholders Equity. As can be seen by the equation, the change in a firm's cash position is determined by three different activities: the change in liabilities, the change in non-cash assets and the change in stockholders' equity. Part of the change in stockholders' equity is from income. The only way the change in cash can possibly be the same as the income is if there is no change in liabilities, non-cash assets, or stockholders' equity other than income and if no dividends are paid. If ΔStockholders Equity = ΔPaid-in Capital + Income – Dividends, then ΔCash = ΔLiabilities –ΔNon-Cash Assets + ΔPaid-in Cap. + Income – Dividends and ΔCash = Income only when there is the change in liabilities, non-cash assets, paid-in capital, and dividends are zero. This is virtually impossible in a dynamic organization. 103 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 86. The financing activities section of the cash flow statement generally reflects changes in borrowed funds and shareholders' equity. Financing cash inflows include cash received from new issues of common or preferred stocks or bonds, sale of treasury stock, and borrowing cash from lenders. Financing cash outflows include the payment of dividends, repayment on debt, and the repurchase of the company's own stock (treasury stock). Most of the financing activities are found in the liabilities and stockholders' equity sections of the balance sheet. By analyzing current notes payable, and each of the accounts in long-term liabilities, and stockholders' equity, the accountant will find the necessary information to complete the financing section of the cash flow statement. 87. The investing section of the cash flow statement generally reflects changes in investments and property, plant, and equipment. Investing cash inflows include collecting loans, selling debt or equity securities held as investments, and selling property, plant, and equipment. Investing cash outflows include purchasing debt or equity securities held for investments, purchasing property, plant, and equipment used in the production of goods and services, investing in long-term investments in subsidiaries, and purchase of intangible assets. Most of the investing activities of the firm are found in the non-current asset section of the balance sheet plus the current investments and nontrade receivables. By analyzing each of the accounts in these sections, the accountant will find the necessary information to complete the investing section of the cash flow statement. 88. It is important for any company to generate the majority of its cash flows from operations so that it may preserve and improve its overall financial health and maintain its desirability as a credit risk. Operating cash flows normally provide the bulk of the cash to finance investment in assets, repay debt, and pay dividends to stockholders. Cash flow from operations is the only renewable source of cash inflow because the ability to borrow money and sell assets is finite. 104 Chapter 4—Structure of the Balance Sheet and Statement of Cash Flow 88. continued In a healthy growing company, cash flows are usually positive for operating activities, negative for investing activities, and either positive, neutral, or negative for financing activities. A healthy company is generating profitable sales and managing their working capital (current assets and current liabilities) to maintain positive cash flow. If the company is growing, management is expanding fixed assets to continue to produce more sales and, therefore, using cash for investments. Growing companies are able to sell stocks and bonds and borrow monies to finance investment. Management will be careful to repay loans timely and keep debt in check while returning dividends to stockholders. It is difficult to determine if in any given year a company will have positive or negative financing cash flows. There should be some years of each. When a company is generating the majority of cash flows from financing and investing activities it is either in financial jeopardy or growing at a very rapid rate. In either case, the company is a high risk for lenders or investors. 89. Changes in the current asset accounts are crucial to the conversion of the income statement from the accrual basis to the cash basis. An increase in accounts receivable would indicate that more sales have been recorded under the accrual method than we have actually collected in cash. Therefore, the increase in accounts receivable must be subtracted from net income to convert to a cash basis. A decrease in accounts receivable would indicate that the firm has collected more cash than it reported in sales and then the decrease in accounts receivable would be added to net income in the determination of cash flow from operations. 90. Changes in the current liability accounts are crucial to the conversion of the income statement from the accrual basis to the cash basis. An increase in accounts payable (and other current liabilities) would indicate that fewer purchases (or expenses) had been paid for than had been recorded under the accrual method and, therefore, the increase in accounts payable for the year should be added to the accrual basis income to arrive at cash flow from operations. A decrease in accounts payable (and other current liabilities) would indicate that more cash was expended to pay for the payables than purchases (or expenses) recorded for the year. Therefore, the decrease in payables should be subtracted from accrual income to arrive at cash flow from operations. 105