SlideShare a Scribd company logo
Cash
Flow
Caso concreto
Preparazione del rendiconto
e dei vari flussi
Portakal Company
Prepare Cash Flow Statement
Accounts with Debit Balances 2008 2007
increase
(decrease)
Cash 37.500 39.250 (1.750)
Notes Receivable (from loans to other companies) 69.000 50.000 19.000
Accounts Receivable 53.700 39.900 13.800
Merchandise Inventory 158.000 120.000 38.000
Prepaid Operating Expenses 2.100 1.800 300
Interest Receivable 1.400 600 800
Land 110.000 65.000 45.000
Property,Plant and Equipment-PPE-net 377.000 380.000 (3.000)
808.700 696.550 112.150
Accounts with Credit Balances
Accounts Payable 45.000 38.000 7.000
Accrued Wages Payable 3.000 2.400 600
Income Taxes Payable 6.000 4.500 1.500
Unearned Revenues 2.500 1.250 1.250
Bank Notes Payable - long term 215.000 200.000 15.000
Common Stock; TL 15 par value 405.000 375.000 30.000
Additional Paid in Capital 70.000 50.000 20.000
Retained Earnings 62.200 25.400 36.800
808.700 696.550 112.150
Portakal Company 0
Income Statement 2008
Sales Revenue 750.000
Cost of Goods Sold (375.000)
Depreciation Expense (43.000)
Salary and Wages Expense (125.000)
Administrative Expenses (80.000)
Loss on Sale of Equipment (4.000)
Other Operating Expenses (5.000)
Interest Revenue 4.000
Interest Expense (20.000)
Income Tax Expense (28.000)
Net Income 74.000
The company paid TL 50.000 of Bank Notes and borrowed new bank loan.
The company declared and paid cash dividends.
The company issued common stock during the year .
The company sold equipment with a cost of TL 12000 and accumulated depreciation of TL
6000 for TL 2000 receving a note in return to be collected in 2009.
The company purchased equipment for TL 46.000; paid TL 44.000 in 2008 and gave a
note for Jan. 2009.
Portakal Company 2008
Cash Flow Statement
Cashflow from Operating Activities
Net Income 74000
Add back noncash:
Depreciation Expense 43.000
Loss on Sale of Equipment 4.000
121.000
adjustments that increase cash:
increase in Acct.Payable 7.000
Increase in Acc.Wages Payable 600
increase in Income Taxes payable 1.500
increase in unearned revenued 1.250
10.350
adjustments that decrease cash:
increase in Accts Rec. (13.800)
increase in Merch. Inv. (38.000)
Increase in Prepaid Expense (300)
increase in interest recev. (800)
(52.900)
Cashflow from operations 78.450
Cashflow from investing
Sale of PPE (note will be received in 2009)
Purchase of PPE (44.000)
Loans extended( to other companies) (19.000)
Purchase of land (45.000)
Cashflow from investing (108.000)
Cashflow from financing
Bank Notes Payable - long term 65.000
Common Stock; TL 15 par value 30.000
Additional Paid in Capital 20.000
Payment of Bank loan (50.000)
Payment of Dividends (37.200)
Cashflow from financing 27.800
Net Change in Cash (1.750)
Cashflow from investing
Sale of PPE (note will be received in 2009)
Purchase of PPE (44.000)
Loans extended( to other companies) (19.000)
Purchase of land (45.000)
Cashflow from investing (108.000)
Cashflow from financing
Bank Notes Payable - long term 65.000
Common Stock; TL 15 par value 30.000
Additional Paid in Capital 20.000
Payment of Bank loan (50.000)
Payment of Dividends (37.200)
Cashflow from financing 27.800
Net Change in Cash (1.750)

More Related Content

What's hot

Dasar komunikasi negara
Dasar komunikasi negaraDasar komunikasi negara
Dasar komunikasi negara
Munirah Najmah
 
Penyatuan bahagian selatan dengan utara itali
Penyatuan bahagian selatan dengan utara italiPenyatuan bahagian selatan dengan utara itali
Penyatuan bahagian selatan dengan utara itali
jambuz
 
015 enam teras bidang keberhasilan utama negara
015 enam teras bidang keberhasilan utama negara015 enam teras bidang keberhasilan utama negara
015 enam teras bidang keberhasilan utama negaraAnparasu
 
Kajian Ilmiah ekonomi STPM
Kajian Ilmiah ekonomi STPMKajian Ilmiah ekonomi STPM
Kajian Ilmiah ekonomi STPM
aynuranajwa
 
Documents required for exports in India
Documents required for exports in IndiaDocuments required for exports in India
Documents required for exports in India
Dr. Sneha Sharma
 
Sejarah STPM Nota Ringkas Masyarakat Industri di England
Sejarah STPM Nota Ringkas Masyarakat Industri di EnglandSejarah STPM Nota Ringkas Masyarakat Industri di England
Sejarah STPM Nota Ringkas Masyarakat Industri di EnglandKhai Khairy
 
Foreign capital policy
Foreign capital policyForeign capital policy
Foreign capital policy
Sunita Sukhija
 
Agensi Mengurus dan Pelaksana
Agensi Mengurus dan Pelaksana Agensi Mengurus dan Pelaksana
Agensi Mengurus dan Pelaksana
azam_hazel
 

What's hot (8)

Dasar komunikasi negara
Dasar komunikasi negaraDasar komunikasi negara
Dasar komunikasi negara
 
Penyatuan bahagian selatan dengan utara itali
Penyatuan bahagian selatan dengan utara italiPenyatuan bahagian selatan dengan utara itali
Penyatuan bahagian selatan dengan utara itali
 
015 enam teras bidang keberhasilan utama negara
015 enam teras bidang keberhasilan utama negara015 enam teras bidang keberhasilan utama negara
015 enam teras bidang keberhasilan utama negara
 
Kajian Ilmiah ekonomi STPM
Kajian Ilmiah ekonomi STPMKajian Ilmiah ekonomi STPM
Kajian Ilmiah ekonomi STPM
 
Documents required for exports in India
Documents required for exports in IndiaDocuments required for exports in India
Documents required for exports in India
 
Sejarah STPM Nota Ringkas Masyarakat Industri di England
Sejarah STPM Nota Ringkas Masyarakat Industri di EnglandSejarah STPM Nota Ringkas Masyarakat Industri di England
Sejarah STPM Nota Ringkas Masyarakat Industri di England
 
Foreign capital policy
Foreign capital policyForeign capital policy
Foreign capital policy
 
Agensi Mengurus dan Pelaksana
Agensi Mengurus dan Pelaksana Agensi Mengurus dan Pelaksana
Agensi Mengurus dan Pelaksana
 

Similar to Cash Flow – Caso concreto

1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx
hyacinthshackley2629
 
Ffs,cfs assignment
Ffs,cfs assignmentFfs,cfs assignment
Ffs,cfs assignment
DLCA3E539
 
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
vickeryr87
 
21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement
VCE Accounting - Michael Allison
 
ch 03 Fin stmts
ch 03 Fin stmtsch 03 Fin stmts
ch 03 Fin stmts
Sathish Kumar Patturaj
 
Acc 291 acc291
Acc 291 acc291Acc 291 acc291
Acc 291 acc291
GOODCourseHelp
 
Exercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docxExercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docx
modi11
 
2 cash flow and financial statement analysis
2   cash flow and financial statement analysis2   cash flow and financial statement analysis
2 cash flow and financial statement analysis
Malinga Perera
 
Question 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docxQuestion 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docx
makdul
 
AT&TFinancial and Operational Results
AT&TFinancial and Operational ResultsAT&TFinancial and Operational Results
AT&TFinancial and Operational Results
finance1
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
finance1
 
Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docxExercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
gitagrimston
 
Preparation of fund flow statement
Preparation of fund flow statementPreparation of fund flow statement
Preparation of fund flow statement
RAMAPRABAKANNAN
 
cpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdfcpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdf
JahinApser
 
FINANCIAL ANALYSIS OF NOVARTIS INDIA
FINANCIAL ANALYSIS OF NOVARTIS INDIAFINANCIAL ANALYSIS OF NOVARTIS INDIA
FINANCIAL ANALYSIS OF NOVARTIS INDIA
MACLEODS PHARMACEUTICALS LTD.
 
PCAR_10-YR_Summary
PCAR_10-YR_SummaryPCAR_10-YR_Summary
PCAR_10-YR_Summary
finance17
 
Cash flow (for your practice)
Cash flow (for your practice)Cash flow (for your practice)
Cash flow (for your practice)
Swati Joshi
 
Accounting for managers- company final accounts
Accounting for managers- company final accountsAccounting for managers- company final accounts
Accounting for managers- company final accounts
Chandra Shekar Immani
 
ACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment wiley plus
ACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment   wiley plusACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment   wiley plus
ACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment wiley plus
DonnieMax
 
Week five assignment wiley plus
Week five assignment  wiley plusWeek five assignment  wiley plus
Week five assignment wiley plus
DonnieMax
 

Similar to Cash Flow – Caso concreto (20)

1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx1Exercise 8-4The ledger of Wainwright Company at the end of .docx
1Exercise 8-4The ledger of Wainwright Company at the end of .docx
 
Ffs,cfs assignment
Ffs,cfs assignmentFfs,cfs assignment
Ffs,cfs assignment
 
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
1Exercise 8-4The ledger of Wainwright Company at the end of the cu.docx
 
21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement
 
ch 03 Fin stmts
ch 03 Fin stmtsch 03 Fin stmts
ch 03 Fin stmts
 
Acc 291 acc291
Acc 291 acc291Acc 291 acc291
Acc 291 acc291
 
Exercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docxExercise 12-1Putnam Corporation had these transactions during 20.docx
Exercise 12-1Putnam Corporation had these transactions during 20.docx
 
2 cash flow and financial statement analysis
2   cash flow and financial statement analysis2   cash flow and financial statement analysis
2 cash flow and financial statement analysis
 
Question 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docxQuestion 1 Your answer is correct. Indicate whether each o.docx
Question 1 Your answer is correct. Indicate whether each o.docx
 
AT&TFinancial and Operational Results
AT&TFinancial and Operational ResultsAT&TFinancial and Operational Results
AT&TFinancial and Operational Results
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
 
Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docxExercise 8-4The ledger of Wainwright Company at the end of the c.docx
Exercise 8-4The ledger of Wainwright Company at the end of the c.docx
 
Preparation of fund flow statement
Preparation of fund flow statementPreparation of fund flow statement
Preparation of fund flow statement
 
cpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdfcpt-pilot-paper-eng.pdf
cpt-pilot-paper-eng.pdf
 
FINANCIAL ANALYSIS OF NOVARTIS INDIA
FINANCIAL ANALYSIS OF NOVARTIS INDIAFINANCIAL ANALYSIS OF NOVARTIS INDIA
FINANCIAL ANALYSIS OF NOVARTIS INDIA
 
PCAR_10-YR_Summary
PCAR_10-YR_SummaryPCAR_10-YR_Summary
PCAR_10-YR_Summary
 
Cash flow (for your practice)
Cash flow (for your practice)Cash flow (for your practice)
Cash flow (for your practice)
 
Accounting for managers- company final accounts
Accounting for managers- company final accountsAccounting for managers- company final accounts
Accounting for managers- company final accounts
 
ACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment wiley plus
ACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment   wiley plusACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment   wiley plus
ACC-291-Week-5-ASSIGNMENT-WILEY-PLUS-Week five assignment wiley plus
 
Week five assignment wiley plus
Week five assignment  wiley plusWeek five assignment  wiley plus
Week five assignment wiley plus
 

More from Manager.it

Gestione del Tempo 4. I sei Consigli di valutazione del Tempo
Gestione del Tempo 4. I sei Consigli di valutazione del Tempo Gestione del Tempo 4. I sei Consigli di valutazione del Tempo
Gestione del Tempo 4. I sei Consigli di valutazione del Tempo
Manager.it
 
Gestione del Tempo 3. I Quadranti del Tempo per Gestire le attività
Gestione del Tempo 3. I Quadranti del Tempo per Gestire le attivitàGestione del Tempo 3. I Quadranti del Tempo per Gestire le attività
Gestione del Tempo 3. I Quadranti del Tempo per Gestire le attività
Manager.it
 
Gestione del Tempo 1. I sei passi della gestione del tempo
Gestione del Tempo 1. I sei passi della gestione del tempoGestione del Tempo 1. I sei passi della gestione del tempo
Gestione del Tempo 1. I sei passi della gestione del tempo
Manager.it
 
Esecuzione di Strategie 5. il cuore
Esecuzione di Strategie 5.  il cuoreEsecuzione di Strategie 5.  il cuore
Esecuzione di Strategie 5. il cuore
Manager.it
 
Esecuzione di Strategie 4. L' Esecuzione non ammette deleghe alla leadership
Esecuzione di Strategie 4.  L' Esecuzione non ammette deleghe alla leadershipEsecuzione di Strategie 4.  L' Esecuzione non ammette deleghe alla leadership
Esecuzione di Strategie 4. L' Esecuzione non ammette deleghe alla leadership
Manager.it
 
Esecuzione di Strategie 1. abilità di dare seguito operativo alla strategia
Esecuzione di Strategie 1. abilità di dare seguito operativo alla strategiaEsecuzione di Strategie 1. abilità di dare seguito operativo alla strategia
Esecuzione di Strategie 1. abilità di dare seguito operativo alla strategia
Manager.it
 
Ipercompetizione 5. Capacità di creare delle Discontinuità
Ipercompetizione 5. Capacità di creare delle DiscontinuitàIpercompetizione 5. Capacità di creare delle Discontinuità
Ipercompetizione 5. Capacità di creare delle Discontinuità
Manager.it
 
Ipercompetizione 4. Predizione strategica
Ipercompetizione 4. Predizione strategicaIpercompetizione 4. Predizione strategica
Ipercompetizione 4. Predizione strategica
Manager.it
 
Ipercompetizione 2. Strategia della Discontinuità
Ipercompetizione 2. Strategia della DiscontinuitàIpercompetizione 2. Strategia della Discontinuità
Ipercompetizione 2. Strategia della Discontinuità
Manager.it
 
Ipercompetizione 1. Cos'è e cosa provoca l'Ipercompetizione
Ipercompetizione 1. Cos'è e cosa provoca l'IpercompetizioneIpercompetizione 1. Cos'è e cosa provoca l'Ipercompetizione
Ipercompetizione 1. Cos'è e cosa provoca l'Ipercompetizione
Manager.it
 
Sviluppare una Hr Scorecard
Sviluppare una Hr ScorecardSviluppare una Hr Scorecard
Sviluppare una Hr Scorecard
Manager.it
 
HR Management 5. Gestione delle Carriere
HR Management  5. Gestione delle Carriere HR Management  5. Gestione delle Carriere
HR Management 5. Gestione delle Carriere
Manager.it
 
HR Management 4. Gestione delle Performance
HR Management  4. Gestione delle PerformanceHR Management  4. Gestione delle Performance
HR Management 4. Gestione delle Performance
Manager.it
 
HR Management 3. Formazione e Sviluppo
HR Management  3. Formazione e SviluppoHR Management  3. Formazione e Sviluppo
HR Management 3. Formazione e Sviluppo
Manager.it
 
HR Management 2. Metodi di Selezione
HR Management  2. Metodi di SelezioneHR Management  2. Metodi di Selezione
HR Management 2. Metodi di Selezione
Manager.it
 
HR Management 1. I principi dell'HR management
HR Management  1. I principi dell'HR managementHR Management  1. I principi dell'HR management
HR Management 1. I principi dell'HR management
Manager.it
 
Gestione delle Competenze 5. Formazione e Sviluppo
Gestione delle Competenze 5. Formazione e SviluppoGestione delle Competenze 5. Formazione e Sviluppo
Gestione delle Competenze 5. Formazione e Sviluppo
Manager.it
 
Gestione delle Competenze 4. Pianificazione delle Carriere
Gestione delle Competenze 4. Pianificazione delle CarriereGestione delle Competenze 4. Pianificazione delle Carriere
Gestione delle Competenze 4. Pianificazione delle Carriere
Manager.it
 
Gestione delle Competenze 3. Intervista nelle Selezioni
Gestione delle Competenze 3. Intervista nelle Selezioni Gestione delle Competenze 3. Intervista nelle Selezioni
Gestione delle Competenze 3. Intervista nelle Selezioni
Manager.it
 
Gestione delle Competenze 2. Sviluppare il modello di competenza
Gestione delle Competenze 2. Sviluppare il modello di competenzaGestione delle Competenze 2. Sviluppare il modello di competenza
Gestione delle Competenze 2. Sviluppare il modello di competenza
Manager.it
 

More from Manager.it (20)

Gestione del Tempo 4. I sei Consigli di valutazione del Tempo
Gestione del Tempo 4. I sei Consigli di valutazione del Tempo Gestione del Tempo 4. I sei Consigli di valutazione del Tempo
Gestione del Tempo 4. I sei Consigli di valutazione del Tempo
 
Gestione del Tempo 3. I Quadranti del Tempo per Gestire le attività
Gestione del Tempo 3. I Quadranti del Tempo per Gestire le attivitàGestione del Tempo 3. I Quadranti del Tempo per Gestire le attività
Gestione del Tempo 3. I Quadranti del Tempo per Gestire le attività
 
Gestione del Tempo 1. I sei passi della gestione del tempo
Gestione del Tempo 1. I sei passi della gestione del tempoGestione del Tempo 1. I sei passi della gestione del tempo
Gestione del Tempo 1. I sei passi della gestione del tempo
 
Esecuzione di Strategie 5. il cuore
Esecuzione di Strategie 5.  il cuoreEsecuzione di Strategie 5.  il cuore
Esecuzione di Strategie 5. il cuore
 
Esecuzione di Strategie 4. L' Esecuzione non ammette deleghe alla leadership
Esecuzione di Strategie 4.  L' Esecuzione non ammette deleghe alla leadershipEsecuzione di Strategie 4.  L' Esecuzione non ammette deleghe alla leadership
Esecuzione di Strategie 4. L' Esecuzione non ammette deleghe alla leadership
 
Esecuzione di Strategie 1. abilità di dare seguito operativo alla strategia
Esecuzione di Strategie 1. abilità di dare seguito operativo alla strategiaEsecuzione di Strategie 1. abilità di dare seguito operativo alla strategia
Esecuzione di Strategie 1. abilità di dare seguito operativo alla strategia
 
Ipercompetizione 5. Capacità di creare delle Discontinuità
Ipercompetizione 5. Capacità di creare delle DiscontinuitàIpercompetizione 5. Capacità di creare delle Discontinuità
Ipercompetizione 5. Capacità di creare delle Discontinuità
 
Ipercompetizione 4. Predizione strategica
Ipercompetizione 4. Predizione strategicaIpercompetizione 4. Predizione strategica
Ipercompetizione 4. Predizione strategica
 
Ipercompetizione 2. Strategia della Discontinuità
Ipercompetizione 2. Strategia della DiscontinuitàIpercompetizione 2. Strategia della Discontinuità
Ipercompetizione 2. Strategia della Discontinuità
 
Ipercompetizione 1. Cos'è e cosa provoca l'Ipercompetizione
Ipercompetizione 1. Cos'è e cosa provoca l'IpercompetizioneIpercompetizione 1. Cos'è e cosa provoca l'Ipercompetizione
Ipercompetizione 1. Cos'è e cosa provoca l'Ipercompetizione
 
Sviluppare una Hr Scorecard
Sviluppare una Hr ScorecardSviluppare una Hr Scorecard
Sviluppare una Hr Scorecard
 
HR Management 5. Gestione delle Carriere
HR Management  5. Gestione delle Carriere HR Management  5. Gestione delle Carriere
HR Management 5. Gestione delle Carriere
 
HR Management 4. Gestione delle Performance
HR Management  4. Gestione delle PerformanceHR Management  4. Gestione delle Performance
HR Management 4. Gestione delle Performance
 
HR Management 3. Formazione e Sviluppo
HR Management  3. Formazione e SviluppoHR Management  3. Formazione e Sviluppo
HR Management 3. Formazione e Sviluppo
 
HR Management 2. Metodi di Selezione
HR Management  2. Metodi di SelezioneHR Management  2. Metodi di Selezione
HR Management 2. Metodi di Selezione
 
HR Management 1. I principi dell'HR management
HR Management  1. I principi dell'HR managementHR Management  1. I principi dell'HR management
HR Management 1. I principi dell'HR management
 
Gestione delle Competenze 5. Formazione e Sviluppo
Gestione delle Competenze 5. Formazione e SviluppoGestione delle Competenze 5. Formazione e Sviluppo
Gestione delle Competenze 5. Formazione e Sviluppo
 
Gestione delle Competenze 4. Pianificazione delle Carriere
Gestione delle Competenze 4. Pianificazione delle CarriereGestione delle Competenze 4. Pianificazione delle Carriere
Gestione delle Competenze 4. Pianificazione delle Carriere
 
Gestione delle Competenze 3. Intervista nelle Selezioni
Gestione delle Competenze 3. Intervista nelle Selezioni Gestione delle Competenze 3. Intervista nelle Selezioni
Gestione delle Competenze 3. Intervista nelle Selezioni
 
Gestione delle Competenze 2. Sviluppare il modello di competenza
Gestione delle Competenze 2. Sviluppare il modello di competenzaGestione delle Competenze 2. Sviluppare il modello di competenza
Gestione delle Competenze 2. Sviluppare il modello di competenza
 

Recently uploaded

Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
egoetzinger
 
5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports
EasyReports
 
1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf
Neal Brewster
 
Instant Issue Debit Cards
Instant Issue Debit CardsInstant Issue Debit Cards
Instant Issue Debit Cards
egoetzinger
 
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investmentsfalcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
Falcon Invoice Discounting
 
一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查
一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查
一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查
taqyea
 
2. Elemental Economics - Mineral demand.pdf
2. Elemental Economics - Mineral demand.pdf2. Elemental Economics - Mineral demand.pdf
2. Elemental Economics - Mineral demand.pdf
Neal Brewster
 
Pensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdf
Pensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdfPensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdf
Pensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdf
Henry Tapper
 
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
otogas
 
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla FincorpWho Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
beulahfernandes8
 
An Overview of the Prosocial dHEDGE Vault works
An Overview of the Prosocial dHEDGE Vault worksAn Overview of the Prosocial dHEDGE Vault works
An Overview of the Prosocial dHEDGE Vault works
Colin R. Turner
 
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdfBONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
coingabbar
 
Detailed power point presentation on compound interest and how it is calculated
Detailed power point presentation on compound interest  and how it is calculatedDetailed power point presentation on compound interest  and how it is calculated
Detailed power point presentation on compound interest and how it is calculated
KishanChaudhary23
 
The Impact of GST Payments on Loan Approvals
The Impact of GST Payments on Loan ApprovalsThe Impact of GST Payments on Loan Approvals
The Impact of GST Payments on Loan Approvals
Vighnesh Shashtri
 
FCCS Basic Accounts Outline and Hierarchy.pptx
FCCS Basic Accounts Outline and Hierarchy.pptxFCCS Basic Accounts Outline and Hierarchy.pptx
FCCS Basic Accounts Outline and Hierarchy.pptx
nalamynandan
 
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
bbeucd
 
一比一原版(IC毕业证)帝国理工大学毕业证如何办理
一比一原版(IC毕业证)帝国理工大学毕业证如何办理一比一原版(IC毕业证)帝国理工大学毕业证如何办理
一比一原版(IC毕业证)帝国理工大学毕业证如何办理
conose1
 
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
AntoniaOwensDetwiler
 
Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!
FinTech Belgium
 
1.2 Business Ideas Business Ideas Busine
1.2 Business Ideas Business Ideas Busine1.2 Business Ideas Business Ideas Busine
1.2 Business Ideas Business Ideas Busine
Lawrence101
 

Recently uploaded (20)

Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
 
5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports
 
1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf
 
Instant Issue Debit Cards
Instant Issue Debit CardsInstant Issue Debit Cards
Instant Issue Debit Cards
 
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investmentsfalcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
 
一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查
一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查
一比一原版美国新罕布什尔大学(unh)毕业证学历认证真实可查
 
2. Elemental Economics - Mineral demand.pdf
2. Elemental Economics - Mineral demand.pdf2. Elemental Economics - Mineral demand.pdf
2. Elemental Economics - Mineral demand.pdf
 
Pensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdf
Pensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdfPensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdf
Pensions and housing - Pensions PlayPen - 4 June 2024 v3 (1).pdf
 
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
一比一原版(UCL毕业证)伦敦大学|学院毕业证如何办理
 
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla FincorpWho Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
 
An Overview of the Prosocial dHEDGE Vault works
An Overview of the Prosocial dHEDGE Vault worksAn Overview of the Prosocial dHEDGE Vault works
An Overview of the Prosocial dHEDGE Vault works
 
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdfBONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
 
Detailed power point presentation on compound interest and how it is calculated
Detailed power point presentation on compound interest  and how it is calculatedDetailed power point presentation on compound interest  and how it is calculated
Detailed power point presentation on compound interest and how it is calculated
 
The Impact of GST Payments on Loan Approvals
The Impact of GST Payments on Loan ApprovalsThe Impact of GST Payments on Loan Approvals
The Impact of GST Payments on Loan Approvals
 
FCCS Basic Accounts Outline and Hierarchy.pptx
FCCS Basic Accounts Outline and Hierarchy.pptxFCCS Basic Accounts Outline and Hierarchy.pptx
FCCS Basic Accounts Outline and Hierarchy.pptx
 
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
 
一比一原版(IC毕业证)帝国理工大学毕业证如何办理
一比一原版(IC毕业证)帝国理工大学毕业证如何办理一比一原版(IC毕业证)帝国理工大学毕业证如何办理
一比一原版(IC毕业证)帝国理工大学毕业证如何办理
 
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
 
Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!Money20/20 and EU Networking Event of 20/24!
Money20/20 and EU Networking Event of 20/24!
 
1.2 Business Ideas Business Ideas Busine
1.2 Business Ideas Business Ideas Busine1.2 Business Ideas Business Ideas Busine
1.2 Business Ideas Business Ideas Busine
 

Cash Flow – Caso concreto

  • 1. Cash Flow Caso concreto Preparazione del rendiconto e dei vari flussi
  • 2. Portakal Company Prepare Cash Flow Statement Accounts with Debit Balances 2008 2007 increase (decrease) Cash 37.500 39.250 (1.750) Notes Receivable (from loans to other companies) 69.000 50.000 19.000 Accounts Receivable 53.700 39.900 13.800 Merchandise Inventory 158.000 120.000 38.000 Prepaid Operating Expenses 2.100 1.800 300 Interest Receivable 1.400 600 800 Land 110.000 65.000 45.000 Property,Plant and Equipment-PPE-net 377.000 380.000 (3.000) 808.700 696.550 112.150 Accounts with Credit Balances Accounts Payable 45.000 38.000 7.000 Accrued Wages Payable 3.000 2.400 600 Income Taxes Payable 6.000 4.500 1.500 Unearned Revenues 2.500 1.250 1.250 Bank Notes Payable - long term 215.000 200.000 15.000 Common Stock; TL 15 par value 405.000 375.000 30.000 Additional Paid in Capital 70.000 50.000 20.000 Retained Earnings 62.200 25.400 36.800 808.700 696.550 112.150
  • 3. Portakal Company 0 Income Statement 2008 Sales Revenue 750.000 Cost of Goods Sold (375.000) Depreciation Expense (43.000) Salary and Wages Expense (125.000) Administrative Expenses (80.000) Loss on Sale of Equipment (4.000) Other Operating Expenses (5.000) Interest Revenue 4.000 Interest Expense (20.000) Income Tax Expense (28.000) Net Income 74.000 The company paid TL 50.000 of Bank Notes and borrowed new bank loan. The company declared and paid cash dividends. The company issued common stock during the year . The company sold equipment with a cost of TL 12000 and accumulated depreciation of TL 6000 for TL 2000 receving a note in return to be collected in 2009. The company purchased equipment for TL 46.000; paid TL 44.000 in 2008 and gave a note for Jan. 2009.
  • 4. Portakal Company 2008 Cash Flow Statement Cashflow from Operating Activities Net Income 74000 Add back noncash: Depreciation Expense 43.000 Loss on Sale of Equipment 4.000 121.000
  • 5. adjustments that increase cash: increase in Acct.Payable 7.000 Increase in Acc.Wages Payable 600 increase in Income Taxes payable 1.500 increase in unearned revenued 1.250 10.350 adjustments that decrease cash: increase in Accts Rec. (13.800) increase in Merch. Inv. (38.000) Increase in Prepaid Expense (300) increase in interest recev. (800) (52.900) Cashflow from operations 78.450
  • 6. Cashflow from investing Sale of PPE (note will be received in 2009) Purchase of PPE (44.000) Loans extended( to other companies) (19.000) Purchase of land (45.000) Cashflow from investing (108.000) Cashflow from financing Bank Notes Payable - long term 65.000 Common Stock; TL 15 par value 30.000 Additional Paid in Capital 20.000 Payment of Bank loan (50.000) Payment of Dividends (37.200) Cashflow from financing 27.800 Net Change in Cash (1.750)
  • 7. Cashflow from investing Sale of PPE (note will be received in 2009) Purchase of PPE (44.000) Loans extended( to other companies) (19.000) Purchase of land (45.000) Cashflow from investing (108.000) Cashflow from financing Bank Notes Payable - long term 65.000 Common Stock; TL 15 par value 30.000 Additional Paid in Capital 20.000 Payment of Bank loan (50.000) Payment of Dividends (37.200) Cashflow from financing 27.800 Net Change in Cash (1.750)