141
Sales $ 504,000
Cost of goods sold 327,600
Depreciation 42,000
Other operating expenses 125,500 (495,100)
Other gains (losses):
Gain on sale of equipment 7,200
Income before taxes 16,100
Income tax expense (4,800)
Net income $ 11,300
142
Monterey Corporation
Balance Sheets
At December 31
Year 2 Year 1
Cash $64,650 $55,800
Accounts receivable 21,000 29,000
Inventory 58,000 52,100
Equipment 240,000 222,000
Accumulated depreciation (106,000) (96,000)
Total assets $277,650 $262,900
Liabilities:
Accounts payable $28,400 $23,700
Income taxes payable 1,050 1,200
Total liabilities $29,450 $24,900
Equity:
Common stock $106,000 $106,000
Paid-in Capital in Excess of Par 18,000 18,000
Retained earnings 124,200 114,000
Total equity $248,200 $238,000
Total liabilities and equity $277,650 $262,900
216) A company reported net income of $132,000, operating cash flows of $87,000, total cash
flows of $112,000, and average total assets of $1,053,000. Calculate its cash flow on total assets
ratio.
217) Netflix Co. reported net income of $213.4 million, net cash provided by operating activities
of $151.3 million, total cash flows of $187.7 million, and average total assets of $2,314.8 million
at the end of the year. Calculate the cash flow on total assets ratio.
218) Sega Co. reported net cash provided by operating activities of $142.7 million and average
total assets of $1,762.5 million at the end of the year. Calculate the cash flow on total assets
ratio.
219) Victoria reported assets of $13,362 million at January 1 and $13,369 million as of
December 31 of the current year. Net cash flows from operations were $2,204 million. Calculate
the cash flow on total assets ratio.
220) A company reported operating cash flows in Year 1 of $33,100 and $26,220 in Year 2. Its
average total assets in Year 1 were $262,000 and $313,000 in Year 2. Calculate the cash flow on
total assets ratio for both years. Comment on the results.
221) A corporation reported average total assets in Year 1 of $397,350 and $440,800 in Year 2.
Its net operating cash flow for Year 1 was $35,667 and $35,790 for Year 2. Calculate the cash
flow on total assets ratio for both years. Comment on the results.
222) A company reported average total assets of $501,000 in Year 1 and $611,000 in Year 2. Its
net operating cash flow in Year 1 was $41,500 and $55,250 in Year 2. Calculate its cash flow on
total assets ratio for both years. Comment on the results.
223) A company reported net income of $318,000, operating cash flows of $218,000, total cash
flows of $184,000, and average total assets of $898,000. Calculate its cash flow on total assets
ratio.
148
224) Use the following income statement and information about changes in noncash current
assets and liabilities to (1) prepare only the cash flows from operating activities section of the
statement of cash flows using the indirect method and (2) compute the company’s cash flow on
total assets ratio for the year assuming that average total assets are $525,250.
Davey Company
Income Statement
For Year Ended December 31
Sales $880,000
Cost of goods sold 487,000
Gross profit $393,000
Operating expenses:
Salaries expense $144,000
Rent expense 76,000
Depreciation expense 45,000
Amortization expense 22,000
Utilities expenses 12,000 299,000
Income from operations $ 94,000
Loss on sale of equipment 14,000
Income before taxes $ 80,000
Income tax expense 28,500
Net Income $ 51,500
Changes in current asset and current liability accounts for the year that relate to operations
follow.
Increase in accounts receivable $ 32,000
Increase in accounts payable (all accounts
payable transactions are for inventory) 13,500
Decrease in prepaid expenses 9,200
Decrease in merchandise inventory 14,000
Decrease in long-term notes payable 20,000
150
225) Use the following financial statements and additional information to (1) prepare a statement
of cash flows for the year ended December 31, Year 2 using the indirect method, and (2)
compute the company’s cash flow on total assets ratio for Year 2.
Derby Company
Balance Sheets
At December 31
Year 2 Year 1
Assets:
Cash $ 85,600 $ 65,200
Accounts receivable, net 72,850 56,750
Merchandise inventory 157,750 144,850
Prepaid expenses 6,080 12,680
Equipment 280,600 245,600
Accumulated depreciation-Equipment (80,600) (97,600)
Total assets $522,280 $427,480
Liabilities:
Accounts payable $ 52,850 $ 45,450
Income taxes payable 15,240 12,240
Notes payable (long term) 59,200 79,200
Total liabilities $127,290 $136,890
Equity:
Common stock 200,000 150,000
Paid-in capital in excess of par 53,000 40,000
Retained earnings 141,990 100,590
Total equity $394,990 $290,590
Total liabilities and equity $522,280 $427,480
151
Derby Company
Income Statement
For Year Ended December 31, Year 2
Sales $488,000
Cost of goods sold $212,540
Depreciation expense 43,000
Other operating expenses 106,260
Interest expense 6,400 (368,200)
Other gains (losses):
Gain on sale of equipment 4,700
Income before taxes 124,500
Income taxes expense 41,100
Net income $ 83,400
Additional Information
a. A $20,000 note payable is retired at its carrying value in exchange for cash.
b. The only changes affecting retained earnings are net income and cash dividends paid.
c. New equipment is acquired for $120,000 cash.
d. Received cash for the sale of equipment that had cost $85,000, yielding a gain of $4,700.
e. Prepaid expenses relate to Other Expenses on the income statement.
f. All purchases and sales of merchandise inventory are on credit.