|
Exercise 12-1
Putnam Corporation had these transactions during 2014.
Analyze the transactions and indicate whether each transaction resulted in a cash flow from operating activities, investing activities, financing activities, or noncash investing and financing activities.
|
(a)
|
|
Purchased a machine for $30,000, giving a long-term note in exchange.
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Issued $50,000 par value common stock for cash.
|
|
|
|
|
|
|
|
|
|
(c)
|
|
Issued $200,000 par value common stock upon conversion of bonds having a face value of $200,000.
|
|
|
|
|
|
|
|
|
|
(d)
|
|
Declared and paid a cash dividend of $13,000.
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Sold a long-term investment with a cost of $15,000 for $15,000 cash.
|
|
|
|
|
|
|
|
|
|
(f)
|
|
Collected $16,000 of accounts receivable.
|
|
|
|
|
|
|
|
|
|
(g)
|
|
Paid $18,000 on accounts payable.
|
|
|
Exercise 12-2
An analysis of comparative balance sheets, the current year’s income statement, and the general ledger accounts of Judd Corp. uncovered the following items. Assume all items involve cash unless there is information to the contrary.
Indicate how each item should be classified in the statement of cash flows using these four major classifications: operating activity (indirect method), investing activity, financing activity, and significant noncash investing and financing activity.
|
(a)
|
|
Payment of interest on notes payable.
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Exchange of land for patent.
|
|
|
|
|
|
|
|
|
|
(c)
|
|
Sale of building at book value.
|
|
|
|
|
|
|
|
|
|
(d)
|
|
Payment of dividends.
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Depreciation.
|
|
|
|
|
|
|
|
|
|
(f)
|
|
Conversion of bonds into common stock.
|
|
|
|
|
|
|
|
|
|
(g)
|
|
Receipt of interest on notes receivable.
|
|
|
|
|
|
|
|
|
|
(h)
|
|
Issuance of capital stock.
|
|
|
|
|
|
|
|
|
|
(i)
|
|
Amortization of patent.
|
|
|
|
|
|
|
|
|
|
(j)
|
|
Issuance of bonds for land.
|
|
|
|
|
|
|
|
|
|
(k)
|
|
Purchase of land.
|
|
|
|
|
|
|
|
|
|
(l)
|
|
Receipt of dividends on investment in stock.
|
|
|
|
|
|
|
|
|
|
(m)
|
|
Loss on disposal of plant assets.
|
|
|
|
|
|
|
|
|
|
(n)
|
|
Retirement of bonds.
|
|
|
Exercise 12-4
Cosi Company reported net income of $207,090 for 2014. Cosi also reported depreciation expense of $38,910 and a loss of $5,950 on the disposal of plant assets. The comparative balance sheet shows an increase in accounts receivable of $16,380 for the year, a $17,290 increase in accounts payable, and a $5,000 increase in prepaid expenses.
Prepare the operating activities section of the statement of cash flows for 2014. Use the indirect method.
(Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
|
COSI COMPANY
Partial Statement of Cash Flows
For the Year Ended December 31 , 2014
|
|
|
|
|
|
|
|
$
|
|
Adjustments to reconcile net income to
|
|
|
|
|
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
Brief Exercise 13-4
Using these data from the comparative balance sheet of Ramirez Company, perform horizontal analysis.
(If amount and percentage are a decrease show the numbers as negative, e.g. -55,000, -20% or (55,000), (20%). Round percentages to 0 decimal places, e.g. 12%.)
|
|
|
|
|
|
|
Increase or (Decrease)
|
|
|
|
Dec. 31, 2014
|
|
Dec. 31, 2013
|
|
Amount
|
|
Percentage
|
|
Accounts receivable
|
|
$ 570,700
|
|
$ 386,700
|
|
$
|
|
|
%
|
|
Inventory
|
|
$ 789,100
|
|
$ 560,400
|
|
$
|
|
|
%
|
|
Total assets
|
|
$3,124,600
|
|
$2,754,400
|
|
$
|
|
|
%
|
Warning
|
Brief Exercise 13-5
Using these data from the comparative balance sheet of Ramirez Company, perform vertical analysis.
(Round percentages to 1 decimal place, e.g. 12.5%.)
|
|
|
Dec. 31, 2014
|
|
Dec. 31, 2013
|
|
|
|
Amount
|
|
Percentage
|
|
Amount
|
|
Percentage
|
|
Accounts receivable
|
|
$ 521,600
|
|
|
%
|
|
$ 405,000
|
|
|
%
|
|
Inventory
|
|
$ 738,700
|
|
|
%
|
|
$ 602,200
|
|
|
%
|
|
Total assets
|
|
$3,124,700
|
|
|
%
|
|
$2,797,800
|
|
|
|
Exercise 13-3
Here is financial information for Spangles Inc.
|
|
|
December 31, 2014
|
|
December 31, 2013
|
|
Current assets
|
|
$110,161
|
|
$ 92,230
|
|
Plant assets (net)
|
|
402,230
|
|
354,161
|
|
Current liabilities
|
|
101,230
|
|
69,161
|
|
Long-term liabilities
|
|
126,161
|
|
92,230
|
|
Common stock, $1 par
|
|
134,161
|
|
119,161
|
|
Retained earnings
|
|
150,839
|
|
165,839
|
Prepare a schedule showing a horizontal analysis for 2014, using 2013 as the base year.
(If amount and percentage are a decrease show the numbers as negative, e.g. -55,000, -20% or (55,000), (20%). Round percentages to 1 decimal place, e.g. 12.1%.)
|
SPANGLES INC.
Condensed Balance Sheet
December 31
|
|
|
|
|
|
|
|
|
Increase or (Decrease)
|
|
|
|
2014
|
|
2013
|
|
|
Amount
|
|
Percentage
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
$110,161
|
|
$92,230
|
|
|
$
|
|
|
%
|
|
Plant assets (net)
|
|
402,230
|
|
354,161
|
|
|
|
|
|
%
|
|
Total assets
|
|
$512,391
|
|
$446,391
|
|
|
$
|
|
|
%
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
$101,230
|
|
$69,161
|
|
|
$
|
|
|
%
|
|
Long-term liabilities
|
|
126,161
|
|
92,230
|
|
|
|
|
|
%
|
|
Total liabilities
|
|
$227,391
|
|
$161,391
|
|
|
$
|
|
|
%
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $1 par
|
|
134,161
|
|
119,161
|
|
|
|
|
|
%
|
|
Retained earnings
|
|
150,839
|
|
165,839
|
|
|
|
|
|
%
|
|
Total stockholders’ equity
|
|
285,000
|
|
285,000
|
|
|
|
|
|
%
|
|
Total liabilities and stockholders’ equity
|
|
$512,391
|
|
$446,391
|
|
|
$
|
|
|
|
Exercise 13-4
Operating data for Jacobs Corporation are presented below.
|
|
|
2014
|
|
2013
|
|
Sales revenue
|
|
$833,700
|
|
$641,200
|
|
Cost of goods sold
|
|
530,100
|
|
413,600
|
|
Selling expenses
|
|
127,900
|
|
78,600
|
|
Administrative expenses
|
|
73,100
|
|
51,800
|
|
Income tax expense
|
|
37,600
|
|
24,700
|
|
Net income
|
|
65,000
|
|
72,500
|
Prepare a schedule showing a vertical analysis for 2014 and 2013.
(Round percentages to 1 decimal place, e.g. 12.1%.)
|
JACOBS CORPORATION
Condensed Income Statement
For the Years Ended December 31
|
|
|
2014
|
|
2013
|
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Sales
|
$833,700
|
|
|
%
|
|
$641,200
|
|
|
%
|
|
Cost of goods sold
|
530,100
|
|
|
%
|
|
413,600
|
|
|
%
|
|
Gross profit
|
303,600
|
|
|
%
|
|
227,600
|
|
|
%
|
|
Selling expenses
|
127,900
|
|
|
%
|
|
78,600
|
|
|
%
|
|
Administrative expenses
|
73,100
|
|
|
%
|
|
51,800
|
|
|
%
|
|
Total operating expenses
|
201,000
|
|
|
%
|
|
130,400
|
|
|
%
|
|
Income before income taxes
|
102,600
|
|
|
%
|
|
97,200
|
|
|
%
|
|
Income tax expense
|
37,600
|
|
|
%
|
|
24,700
|
|
|
%
|
|
Net income
|
$ 65,000
|
|
|
%
|
|
$ 72,500
|
|
|
|
Exercise 13-5
Suppose the comparative balance sheets of Nike, Inc. are presented here.
|
NIKE, INC.
Condensed Balance Sheet
May 31
($ in millions)
|
|
|
|
2014
|
|
2013
|
|
Assets
|
|
|
|
|
|
Current Assets
|
|
$9,633
|
|
$8,745
|
|
Property, plant, and equipment (net)
|
|
2,033
|
|
1,967
|
|
Other assets
|
|
1,466
|
|
1,609
|
|
Total assets
|
|
$13,132
|
|
$12,321
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current Liabilities
|
|
$3,300
|
|
$3,346
|
|
Long-term liabilities
|
|
1,268
|
|
1,287
|
|
Stockholders’ equity
|
|
8,564
|
|
7,688
|
|
Total liabilities and stockholders' equity
|
|
$13,132
|
|
$12,321
|
(a) Prepare a horizontal analysis of the balance sheet data for Nike, using 2013 as a base.
(If amount and percentage are a decrease show the numbers as negative, e.g. -55,000, -20% or (55,000), (20%). Round percentages to 1 decimal place, e.g. 12.1%.)
|
NIKE, INC.
Condensed Balance Sheet
May 31
($ in millions)
|
|
|
|
2014
|
|
2013
|
|
Increase
(Decrease)
|
|
Percentage
Change
from 2013
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
$9,633
|
|
$8,745
|
|
$
|
|
|
%
|
|
Property, plant, and equipment (net)
|
|
2,033
|
|
1,967
|
|
|
|
|
%
|
|
Other assets
|
|
1,466
|
|
1,609
|
|
|
|
|
%
|
|
Total assets
|
|
$13,132
|
|
$12,321
|
|
$
|
|
|
%
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
$3,300
|
|
$3,346
|
|
$
|
|
|
%
|
|
Long-term liabilities
|
|
1,268
|
|
1,287
|
|
|
|
|
%
|
|
Stockholders’ equity
|
|
8,564
|
|
7,688
|
|
|
|
|
%
|
|
Total liabilities and stockholders' equity
|
|
$13,132
|
|
$12,321
|
|
$
|
|
|
%
|
(b) Prepare a vertical analysis of the balance sheet data for Nike for 2014.
|
NIKE, INC.
Condensed Balance Sheet
May 31, 2014
|
|
|
|
$ (in millions)
|
|
Percent
|
|
Assets
|
|
|
|
|
|
|
Current Assets
|
|
$9,633
|
|
|
%
|
|
Property, plant, and equipment (net)
|
|
2,033
|
|
|
%
|
|
Other assets
|
|
1,466
|
|
|
%
|
|
Total assets
|
|
$13,132
|
|
|
%
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
Current Liabilities
|
|
$3,300
|
|
|
%
|
|
Long-term Liabilities
|
|
1,268
|
|
|
%
|
|
Stockholders’ equity
|
|
8,564
|
|
|
%
|
|
Total liabilities and stockholders' equity
|
|
$13,132
|
|
|
|
Exercise 13-6
Here are the comparative income statements of Eudaley Corporation.
|
EUDALEY CORPORATION
Comparative Income Statement
For the Years Ended December 31
|
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Net sales
|
|
$603,830
|
|
$504,950
|
|
Cost of goods sold
|
|
451,800
|
|
392,980
|
|
Gross Profit
|
|
152,030
|
|
111,970
|
|
Operating expenses
|
|
70,150
|
|
36,180
|
|
Net income
|
|
$ 81,880
|
|
$ 75,790
|
Warning
Ok Cancel
|
|
|
|
|
|
|
Prepare a horizontal analysis of the income statement data for Eudaley Corporation, using 2013 as a base.
(If amount and percentage are a decrease show the numbers as negative, e.g. -55,000, -20% or (55,000), (20%). Round percentages to 1 decimal place, e.g. 12.1%.)
|
EUDALEY CORPORATION
Comparative Income Statement
For the Years Ended December 31
|
|
|
|
|
|
|
Increase or (Decrease) During 2014
|
|
|
2014
|
|
2013
|
|
Amount
|
|
Percentage
|
|
Net sales
|
$603,830
|
|
$504,950
|
|
$
|
|
|
%
|
|
Cost of goods sold
|
451,800
|
|
392,980
|
|
|
|
|
%
|
|
Gross Profit
|
152,030
|
|
111,970
|
|
|
|
|
%
|
|
Operating expenses
|
70,150
|
|
36,180
|
|
|
|
|
%
|
|
Net income
|
$ 81,880
|
|
$ 75,790
|
|
$
|
|
|
%
|
Warning
|
|
|
|
|
|
|
|
|
Prepare a vertical analysis of the income statement data for Eudaley Corporation for both years.
(Round percentages to 1 decimal place, e.g. 12.1%.)
|
EUDALEY CORPORATION
Comparative Income Statements
For the Years Ended December 31
|
|
|
2014
|
|
2013
|
|
|
$
|
|
Percent
|
|
$
|
|
Percent
|
|
Net sales
|
$603,830
|
|
|
%
|
|
$504,950
|
|
|
%
|
|
Cost of goods sold
|
451,800
|
|
|
%
|
|
392,980
|
|
|
%
|
|
Gross Profit
|
152,030
|
|
|
%
|
|
111,970
|
|
|
%
|
|
Operating expenses
|
70,150
|
|
|
%
|
|
36,180
|
|
|
%
|
|
Net income
|
$ 81,880
|
|
|
%
|
|
$ 75,790
|
|
|
|
|
|
|
|
Ok Cancel
|