Chapter 7 Cash, Investments, and Receivables 1 Financial Accounting 4e by Porter and Norton PepsiCo Inc. Consolidated Balance Sheet (partial) ASSETS (in millions) Dec. 29 2001 Current Assets: Cash and cash equivalents $ 683 Short-term investments, at cost 966 1,649 Accounts & notes receivable 2,142 Inventories 1,310 Prepaid expenses & other assets 752 Total Current Assets $5,853 Dec. 30 2000 . $1,038 467 1,505 2,129 1,192 791 $5,617 2 PepsiCo Inc. Consolidated Balance Sheet (partial) ASSETS (in millions) Current Assets: Cash and cash equivalents Short-term investments, at cost Accounts and notes receivable Inventories Prepaid expenses & other assets Total Current Assets Highly Liquid FEDERAL RESERVE NOTE T THE HEUNIT UNITE ED DST STAT ATE ES SOF OFAME AMERICA RICA T HI S F OR AL L NOT E DE B T S , I S L E GAL P UBL I C T E NDE R AND P R I VAT E 12 L7 0 7 4 4 6 2 9 F W ASHI NGTON, D. C. 12 A H 293 L7 0 7 4 4 6 2 9 F 12 S E RI E S 12 1985 ONE ONEDOLLAR DOLLAR Less Liquid 3 PepsiCo Inc. Consolidated Balance Sheet (partial) ASSETS (in millions) Current Assets: Cash and equivalents Key to classification as cash: readily available to pay debts 4 Cash Coin & currency Checking, savings & money market accounts Undeposited, cashier, and certified checks 5 FEDERAL RESERVE NOTE THE THE UNITED UNITED STATES STATES OF OF AMERICA AMERICA THI S NOTE I S LEGAL TENDER FOR ALL DEBTS, PUBLI C AND PRI VATE L70744629F 12 WA SH IN G TO N , D .C. 12 A H 293 Cash Equivalents L70744629F 12 1 2 3 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 2111 2212 23 13 2414 2818 2919 30 20 3121 25 26 27 4 25 5 26 6 27 7 28 1 2 3 8 9 10 1 2 3 15 4 16 5 17 6 7 8 9 10 22 11 23 12 24 13 14 15 16 17 29 18 30 19 31 20 21 22 23 24 25 26 27 28 29 30 31 12 1985 ONE ONE DOLLAR DOLLAR 4 SERI ES Readily convertible to cash Original maturity to investor of 3 months or less Commercial paper U.S. Treasury bills Certain money market funds 6 Cash Management Necessary to ensure company has neither too little nor too much cash on hand Tools: Cash Flows Statement Bank Reconciliations Petty Cash Funds 7 Bank Statements Cash balance, beginning of period Deposits Customer notes and interest collected by bank Interest earned + Canceled checks NSF checks Service charges = Cash balance, end of period 8 Bank Reconciliation - Step 1 Trace deposits on bank statement to books. Identify deposits in transit. Add to bank balance. Deposits in Transit: Late period deposits not yet reflected on bank statement 9 Example of Reconciliation Bank Statement Adjustments: Deposits Balance per statement, June 30 Add: Deposit in transit $ 3,308.59 642.30 10 Bank Reconciliation - Step 2 Trace checks cleared by bank to books. Identify outstanding checks. Subtract from bank balance. Outstanding checks: Checks written but not yet presented to bank 11 Example of Reconciliation Bank Statement Adjustments: Checks Outstanding Balance per statement, June 30 $3,308.59 Add: Deposit in transit 642.30 Deduct: Outstanding checks: Check No. 496 $ 79.89 Check No. 501 213.20 Check No. 502 424.75 (717.84) Adjusted balance, June 30 $3,233.05 12 Bank Reconciliation - Step 3 List all other additions (credit memoranda) shown on the bank statement. Add to book balance. Credit memoranda: Interest earned, customer notes collected 13 Example of Reconciliation Cash Account Adjustments: Credit Memoranda Balance per books, June 30 $ 2,895.82 Add: Note collected $500.00 Interest on note 50.00 Interest earned 15.45 Recording error, #498 54.00 619.45 14 Bank Reconciliation - Step 4 List all other subtractions (debit memoranda) shown on the bank statement. Subtract from book balance. Debit memoranda: NSF checks, service charges, etc. 15 Example of Reconciliation Cash Account Adjustments: Debit Memoranda Balance per books, June 30 Add: Note collected Interest on note Interest earned Recording error, #498 Deduct: NSF check Collection fee – note Service charge Adjusted balance, June 30 $ 2,895.82 $500.00 50.00 15.45 54.00 $245.72 16.50 20.00 619.45 (282.22) $ 3,233.05 16 Bank Reconciliation - Step 5 Identify errors made by the bank or the company in recording transactions during the period. 17 Bank Reconciliation - Step 6 Use the information collected in Steps 1 - 5 to prepare the bank reconciliation. Bank Reconciliation Balance per bank : Adjusted balance $$$ Balance per books : Adjusted balance $$$ $$$ $$$ Adjusted balances for book and bank must agree 18 Example of Reconciliation Bank Statement Adjustments Balance per statement, June 30 : Adjusted balance, June 30 $ 3,308.59 $ 3,233.05 Cash Account Adjustments Balance per books, June 30 : Adjusted balance, June 30 $ 2,895.82 $ 3,233.05 19 Bank Reconciliation Adjusting Entries Bank Reconciliation Balance per bank : Adjusted balance $$$ Balance per books : Adjusted balance $$$ $$$ $$$ Book adjustments are the basis for adjusting entries 20 Bank Reconciliation Adjusting Entries Dr. Cr. Accounts Receivable 245.72 Collection Fee Expense 16.50 Rent Expense - Lockbox 20.00 Cash 337.23 Notes Receivable 500.00 Interest revenue 65.45 Supplies 54.00 To record bank reconciliation adjustments. 21 Petty Cash RECEIPT Dr. Cr. FEDERAL RESERVE NOTE T THE HEUNIT UNITE ED DST STAT ATE ES SOF OFAME AMERICA RICA T HI S F OR RECEIPT AL L NOT E DE BT S , I S L E GAL P UBL I C T E NDE R AND P RI VAT E 12 L7 0 7 4 4 6 2 9 F WASHI NGTON, D. C. 12 A H 293 L7 0 7 4 4 6 2 9 F 12 S E RI E S 12 1985 ONE ONEDOLLAR DOLLAR RECEIPT RECEIPT 22 Petty Cash Transactions for Keese Corporation: Original Fund Balance Petty Cash Expenditures: U.S. Post Office Overnight Delivery Service Office Supply Express Coin & currency per count $200.00 55.00 69.50 45.30 26.50 Prepare the journal entry to record the petty cash fund replenishment 23 Accounting for Petty Cash Journal Entry to Replenish Fund: Postage Expense Delivery Expense Office Expense Cash Over and Short* Cash 55.00 69.50 45.30 3.70 173.50 * $200.00 - ($55.00 + 69.50 + 45.30 + 26.50) = $200.00 - $196.30 = $3.70 short 24 Investment in CD Example: Invest $100,000 in a 120-day CD. Principal plus interest @ 6% due upon investment maturity. Purchase of investment: Short-Term Investments – CD Cash Dr. Cr. 100,000 100,000 25 Investment in CD Year-end adjusting entry : Interest Receivable Interest Revenue Dr. 1,500 Cr. 1,500 Interest = Principal x Rate x Time $1,500 = $100,000 x 6% x 90/360 October – 29 days November – 30 days December – 31 days 90 days 26 Investment in CD Upon investment maturity: Dr. Cash 102,000 Short-Term Investments - CD Interest Receivable Interest Revenue* Cr. 100,000 1,500 500 Interest earned in January: $100,000 x 6% x 30/360 = $500 27 Reasons Companies Invest in Other Companies Short-term cash excesses Long-term investing for future cash needs Exert influence over investee Obtain control of investee 28 Accounting for Common-Stock Investments Fair Value Method 0% Equity Method 20% No significant influence Our Focus Consolidated F/S 50% Significant influence 100% Control 29 Investments Without Significant Influence Held-to-Maturity Securities Trading Securities Available-for-Sale Securities Use fair value method to account for these investments 30 Held-to-Maturity Securities Bonds of other companies Intent and ability to hold until maturity $100,000 9% Bond Due 2019 31 Held-to-Maturity Securities Example: On 1/1/04, Homer buys: $100,000; 10% bonds @ face value. Bonds mature December 31, 2013 Interest payable semiannually . Record the purchase of the bonds and receipt of the first interest payment 32 Recording Bond Purchase Dr. 100,000 Cr. Investment in Bonds Cash 100,000 To record the purchase of Simpson bonds. $100,000 10% Bond Due 2014 33 Recording Receipt of Interest Payment Dr. Cr. Cash ($100,000 x 10% x 1/2) 5,000 Interest Income 5,000 To record interest income on Simpson bonds. 34 Recording Bond Sale Dr. 99,000 1,000 Cash Loss on Sale of Bonds Investment in Bonds To record sale of Simpson bonds. Cr. 100,000 35 Trading Securities Stocks Bonds Purchased to generate profit from short-term appreciation Intent to sell in near term (classified as current assets) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 36 Trading Securities Stocks At end of each period, security is “marked to market” Unrealized gain or loss recognized on income statement Bonds Income Statement 37 Trading Securities Example: Dexter Corp. holds the following trading securities at 12/31/04: Cost Market Menlo preferred stock $25,000 $27,500 Canby common stock 40,000 39,000 Record the unrealized gain or loss at 12/31/04. 38 Recording Unrealized Gain or Loss on Trading Securities Dr. Investment in Menlo Preferred Stock 2,500 Investment in Canby Common Stock Unrealized Gain Trading Securities* To adjust trading securities to fair value. * income statement account Cr. 1,000 1,500 39 Available-for-Sale Securities Securities not classified as heldto-maturity or trading Can be classified as short-term or longterm, depending on expected date of disposition 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 Stocks Bonds 40 Available-for-Sale Securities Stocks Bonds Also “marked to market” at end of accounting period Unrealized gain or loss accumulated in stockholders’ equity account Balance Sheet 41 Available-for-Sale Securities Example: Lenox Corp. holds the following AFS securities at 12/31/04: Cost Market Adair preferred stock $15,000 $16,000 Casey common stock 35,000 32,500 Record the unrealized gain or loss at 12/31/04. 42 Recording Unrealized Gain or Loss on AFS Securities Dr. Cr. Unrealized Gain/Loss – AFS Securities* 1,500 Investment in Adair Preferred Stock 1,000 Investment in Casey Common Stock 2,500 To adjust available-for-sale (AFS) securities to fair value. * part of Stockholders’ Equity 43 Accounting for Investments Without Significant Influence Recognize Categories as income Held-to-maturity interest Trading interest, div. Avail.-for-Sale interest, div. Report on BS at cost fair value fair value Report FV changes on N/A Income stmt. Balance sheet 44 Credit Sales Slows inflow of cash Risk of uncollectible accounts Retail Customer Receivables Trade Credit Sales Invoice Terms: 2/10, net 30 45 Menkhaus Corporation Sample Accounts Receivable Subsidiary Ledger In 000s ABC Distributors HIJ Distributors : : XYZ Distributors Gross Accounts Receivable Total Due $ 25 336 : : 108 $ 1,105 46 Winnebago Industries, Inc. Consolidated Balance Sheet (partial) 2001 2000 Receivables, less allowance for doubtful accounts ($244 and $1,168, respectively) $20,183 $32,045 Net Realizable Value 47 Accounting for Bad Debts: Direct Write-off Method Period of Sale 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 Future Period charged with expense of bad debt write-off 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 Journal entry to record write-off in period determined to be uncollectible: Bad Debt Expense XXX Accounts Receivable – Dexter XXX 48 Accounting for Bad Debts: Allowance Method Estimated bad debt expense (and allowance account) recorded in same period Period of Sale 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 49 Balance Sheet Presentation Allowance Method Roberts Corp. Partial Balance Sheet Current assets: Accounts receivable $ 250,000 Less: allowance for doubtful accounts ( 6,000) Net accounts receivable $ 244,000 50 Accounting for Bad Debts: Allowance Method Journal entry to record estimated bad debt expense in period of sale: Bad Debts Expense XXX Allowance for Doubtful Accts XXX I estimate... 51 Accounting for Bad Debts: Allowance Method Journal entry to record bad debt write-off in period determined uncollectible: Allowance for Doubtful Accts Accounts Receivable – Z Co. XXX XXX Bankrupt 52 Approaches to Allowance Method % of Net Credit Sales Income Statement Approach % of Accounts Receivable » Aging Method Balance Sheet Approach 53 Percentage of Net Credit Sales Method Example: Assume prior years’ net credit sales and bad debt expense is as follows: Year 1999 2000 2001 2002 2003 Net credit sales $1,250,000 1,340,000 1,200,000 1,650,000 2,120,000 $7,560,000 Bad debts $ 26,400 29,350 23,100 32,150 42,700 $153,700 54 Percentage of Net Credit Sales Method Example: Develop bad debt percentage: $153,700 $7,560,000 = 0.02033 use 2% 55 Percentage of Net Credit Sales Method Example: 2004 Net credit sales Bad debt percentage Bad debts expense $2,340,000 (given) 2% 46,800 Journal entry: Bad Debts Expense 46,800 Allowance for Doubtful Accts 46,800 56 Aging Method Category Amount Current $ 85,600 Past due: 1-30 days 31,200 31-60 days 24,500 61-90 days 18,000 90+ days 9,200 Totals $168,500 Est. Percent Est. Amount Uncollectible Uncollectible 1% $ 856 4% 10% 30% 50% 1,248 2,450 5,400 4,600 $14,554 57 Aging Method Assume Allowance account has a beginning credit balance of $1,230: Allowance for Doubtful Accts Desired ending balance from aging schedule $1,230 13,324 Required adjustment $14,554 58 Aging Method Example Bad Debts Expense Allowance for Doubtful Accounts From Taccount analysis Dr. 13,324 Cr. 13,324 To record estimated bad debts. 59 Comparison of Methods % of Net Sales Allowance Account XX Computes bad debt expense (of which the credit is recorded here) Aging Allowance Account XX Computes ending balance in the allowance account 60 Accounts Receivable Turnover Net Credit Sales Average Accounts Receivable Indicates how quickly a company is collecting (i.e., turning over) its receivables 61 Accounts Receivable Turnover Too fast credit policies too stringent; may be losing sales Too slow credit department not operating effectively; dissatisfied customers 62 Interest-Bearing Promissory Note Principal Baker Corporation promises to pay HighTec, Inc. $15,000 plus 12% annual interest on March 13, 2005. Interest Date: December 13, 2004 Baker Corporation Signed:_________ Maturity Date 63 Non-Interest-Bearing Promissory Note In exchange for $9,000 applied toward my purchase today, I promise to pay $9,900 in six months. Effective interest Date: November 1, 2004 rate on note = 20% $900 12 J.E. Privett Signed:_________ $9,000 x 6 64 Balance Sheet Presentation of Discounted Notes Notes receivable Less: Discount on notes receivable Discount transferred to interest revenue over life of note 12/31/04 $ 9,900 4/30/05 $ 9,900 ( 600) $ 9,300 - 0 $ 9,900 Upon Maturity 65 Accelerating Cash Inflow From Sales Sales Discounts Credit Card Sales Discounting Notes Receivable FEDERAL RESERVE NOTE THE THEUNITED UNITEDSTATES STATES OF OF AMERICA AMERICA TH IS N O TE IS LEG A L TEN D ER FO RA LL D EBTS, PU BLIC A N DPRIV A TE L70744629F 12 WASHINGTON, D.C. 12 A H293 L70744629F 12 SERIES 12 1985 ONE ONE DOLLAR DOLLAR 66 Credit Card Sales Competitive necessity Credit card company: » » Charges fee Assumes risk of nonpayment 67 Discounting Notes Receivable Sell note prior to maturity date for cash Receive less than face value (i.e., discounted amount) Can be sold with or without recourse Baker Corporation promises to pay HighTec, Inc. $15,000 plus 12% annual interest on December 31, 1998. FEDERAL RESERVE NOTE THE THEUNITED UNITEDSTATES STATES OF OF AMERICA AMERICA FEDERAL RESERVE NOTE TH IS N O TE IS LEG A L TEN D ER THE THEUNITED UNITEDSTATES STATES OF OFLAMERICA AMERICA 70744629F FO RA LL D EBTS, PU BLIC A N DPRIV A TE FEDERAL RESERVE NOTE TH IS N O TE IS LEG A L TEN D ER 12 12 WASHINGTON, D.C. THE OF THEUNITED UNITEDSTATES STATES OFLAMERICA AMERICA 70744629F FO RA LL D EBTS, PU BLIC A N DPRIV A TE FEDERAL RESERVE NOTE A TH IS N O TE IS LEG A L TEN D ER 12 12 WASHINGTON, D.C. THE OF THEUNITED UNITEDSTATES STATES OFLAMERICA AMERICA H293 70744629F FO RA LL D EBTS, PU BLIC A N DPRIV A TE A L70744629F TH IS N O TE IS LEG A L TEN D ER 12 Date: January 1, 1998 12 H293 12 L70744629F WASHINGTON, D.C. FO RA LL D EBTS, PU BLIC A N DPRIV A TE 12 SERIES A 1985 L70744629F 12 12 ONE DOLLAR ONE DOLLAR A WASHINGTON, D.C. 12 SERIES 12 H293 1985 L70744629F ONE ONE DOLLAR DOLLAR 12 Baker Corporation Signed:_________ H293 12 SERIES 1985 L70744629F 12 ONE ONE DOLLAR DOLLAR SERIES 12 1985 ONE ONE DOLLAR DOLLAR 68 Liquid Assets and the Statement of Cash Flows - Indirect Method Operating Activities Net income Increase in accounts receivable Decrease in accounts receivable Increase in notes receivable Decrease in notes receivable xxxx + + Investing Activities Purchases of held-to-maturity and available-for-sale securities Sales/maturities of held-to-maturity and available-for-sale securities Financing Activities - + 69 End of Chapter 7 70