Preparing a Cash Flow Statement—Indirect Method
Sketchers Corporation’s recent comparative
Balance Sheets, December 31 | 2019 | 2020 |
---|---|---|
Assets | ||
Cash and cash equivalents | $12,800 | $54,400 |
16,000 | 28,800 | |
Inventory | 32,000 | 38,400 |
Investment, long-term | 6,400 | |
Plant assets | 96,000 | 150,400 |
(16,000) | (22,400) | |
Total assets | $147,200 | $249,600 |
Liabilities and |
||
Accounts payable | $9,600 | $16,000 |
Notes payable, short-term (nontrade) | 12,800 | 9,600 |
Notes payable, long-term | 32,000 | 57,600 |
Common stock, no-par | 80,000 | 128,000 |
12,800 | 38,400 | |
Total liabilities andstockholders’ equity | $147,200 | $249,600 |
Income Statement, For Year Ended December 31 |
2020 |
---|---|
Sales revenue | $480,000 |
Cost of goods sold | (288,000) |
Gross margin | 192,000 |
Depreciation expense | (6,400) |
Other operating expenses | (104,400) |
Net income | $83,200 |
Additional Information
1. Sold the long-term investment at cost, for cash.
2. Declared and paid a cash dividend of $22,400.
3. Purchased plant assets that cost $54,400; gave a $38,400 long-term note payable and paid $16,000 cash.
4. Paid a $12,800 long-term note payable by issuing common stock; market value, $12,800.
5. Issued a stock dividend, $35,200.
Required
Prepare the statement of
Statement of Cash Flows For the Year Ended December 31, 2020 |
|
---|---|
Cash flows from operating activities | |
Net income | Answer
|
Adjustments: | |
Answer | Answer
|
Increase in accounts receivable, net | Answer
|
Increase in inventory | Answer
|
Increase in accounts payable | Answer
|
Net cash provided (used) by operating activities | Answer
|
Cash flows from investing activities | |
Sale of long-term investment | Answer
|
Answer | Answer
|
Net cash provided (used) by investing activities | Answer
|
Cash flows from financing activities | |
Answer | Answer
|
Cash paid for dividends | Answer
|
Net cash provided (used) by financing activities | Answer
|
Net increase in cash and cash equivalents during 2020 | Answer
|
Cash and cash equivalents, January 1, 2020 | Answer
|
Cash and cash equivalents, December 31, 2020 | Answer
|
Noncash Disclosure | |
Exchanged plant assets for long-term note | Answer
|
Issuance of common stock for long-term note payment | Answer
|
Trending nowThis is a popular solution!
Step by stepSolved in 2 steps with 1 images
- Determining Net Cash Flow from Investing Activities Davis Inc. reported the following information: 12/31/2019 12/31/2018 Equipment $ 220,000 $155,000 Accumulated depreciation (135,000) (115,200) Investment (long-term) 20,200 12,000 In addition, Davis sold equipment costing $22,900 with accumulated depreciation of $18,150 for $3,500 cash, producing a $1,250 loss. Davis reported net income for 2019 of $122,350. Required: Compute net cash flow from investing activities. Use a minus sign to indicate negative cash flows (outflows).$arrow_forwardPreparing the statement of cash flows—indirect method This problem continues the Canyon Canoe Company situation from Chapter 13.Canyon Canoe Company’s comparative balance sheet is shown below 2019 amounts are assumed, but include several transactions from prior chapters Additional data follow: The income statement for 2019 included the following items: a. Net income, $417,000. b. Depreciation expense for the year, $34,330. c. Amortization on the bonds payable, $254. 2. There were no disposals of property, plant and equipment during the year. All acquisitions of PP&E were for cash except the land, which was acquired by issuing preferred stock. 3. The company issued bonds payable with a face value of $210,000, receiving cash of $208,476. 4. The company distributed 4,000 shares of common stock in a stock dividend when the market value was $4.50 per share. All other dividends were paid in cash. 5. The common stock, except for the stock dividend, was issued for cash. 6 The cash…arrow_forwardUse the following information from Dubuque Company's financial statements to prepare the operating activities section of the statement of cash flows (indirect method) for the year 2018: 2018 Income Statement Balance Sheets Sales Cost of Goods Sold Operating Expenses, other than depreciation expense Depreciation Expense Gain on Sale of Plant Assets $ 299,000 (135,000) (27,000) (17,000) 16,500 136,500 Net Income Dec. 31, 2018 $45,300 1,600 22,500 900 Accounts Receivable Inventory Accounts Payable Accrued Liabilities Accounts Receivable Inventory Accounts Payable Accrued Liabilities Dec. 31, 2017 $43,400 1,800 21,250 1,150 PLEASE NOTE: Use the account and term names exactly, as shown above and the accounts will be listed in the same order as shown in the textbook examples. All dollar amounts will be rounded to whole dollars using "$" and commas as needed (i.e. $12,345) and decreases will be shown with parentheses - $(12,345).arrow_forward
- Using the financial statements and notes provided below, prepare a cash flow analysis for the Penelope Company for 2019. Penelope Company Income Statement For the Year Ended December 31, 2019 $2,467,000 1,285,000 1,182,000 Revenues Cost of Goods Sold Gross Margin Operating Expenses: Selling Expenses Administrative Expenses Depreciation Total Operating Expenses Operating Income 230,000 94,000 15,000 339,000 843,000 Other Items: Loss on Sale of Patent (11,000) (42,000) (53,000) 790,000 316,000 $474,000 Interest Expense Other Items Net Income Before Taxes Тахes Net Income After Taxes A review of the notes to the financial statements revealed the following information: 1. Dividends of $210,000 were declared and paid during the year. 2. Selling Expenses include charges of $10,000 for the amortization of trademarks. 3. During 2019 the company sold the only patent that had been reflected on its balance sheet at the beginning of the year. Hint: Consider the beginning balance in the Patent…arrow_forwardFree Cash Flows Rhodes Corporation’s financial statements are shown below. Rhodes Corporation: Income Statements for Year Ending December 31 (Millions of Dollars) 2020 2019 Sales $ 13,000 $ 11,000 Operating costs excluding depreciation 11,522 9,638 Depreciation and amortization 390 370 Earnings before interest and taxes $ 1,088 $ 992 Less interest 240 200 Pre-tax income $ 848 $ 792 Taxes (25%) 212 198 Net income available to common stockholders $ 636 $ 594 Common dividends $ 205 $ 200 Rhodes Corporation: Balance Sheets as of December 31 (Millions of Dollars) 2020 2019 Assets Cash $ 550 $ 500 Short-term investments 120 100 Accounts receivable 2,750 2,500 Inventories 1,750 1,700 Total current assets $ 5,170 $ 4,800 Net plant and equipment 3,650 3,500 Total assets $ 8,820 $ 8,300 Liabilities and Equity Accounts payable $ 1,100 $ 1,000 Accruals 550 500 Notes payable 182 100 Total current liabilities $ 1,832…arrow_forwardCalculate the free Cash Flow ratioarrow_forward
- Prepare a statement of cashflow( Direct method) The balance sheet provided by the title is only part of the balance sheet, so the final calculated Asset may not be equal to Equity and Liabilities, but it does not affect the preparation of the cash flow statement.arrow_forwardOrearrow_forwardReporting Net Cash Flow from Operating Activities The following information is available for Bernard Corporation for 2019: Net income $199,000 Decrease in accounts receivable 6,400 Increase in inventory 18,300 Decrease in prepaid rent 2,100 Increase in salaries payable 4,410 Decrease in income taxes payable 4,270 Increase in notes payable (due 2023) 50,000 Depreciation expense 44,700 Loss on disposal of equipment 11,000 Required: Compute the net cash flows from operating activities using the indirect method.arrow_forward
- Given the financial data for New Electronic World, Inc. (NEW), compute the following measures of cash flows for the NEW for the year ended December 31, 2021 Required: Compute for the operating cash flow Compute for the free cash flowarrow_forwardprepare statement of cash flows using the indirect method for the year ended june 30, 2019. (info is attached in images)arrow_forwardDetermining Operating Cash Flows-Direct Method Adjusted trial balances for Garboz Company, an industrial recycler, at December 31, 2020, and 2019, follow. Debits, December 31 2020 2019 Cash $42.000 $38,400 Accounts receivable 39,600 36.000 Inventory 37.200 56,400 Property. plant, and equipment 120,000 114,000 Discount on bonds payable 5,400 6,000 Cost of goods sold 300,000 456.000 Selling expenses 169,800 206,400 General and administrative expenses 164,400 181,560 Interest expense 5,160 3,120 Income tax expense 24,480 73,440 Total debits $908,040 $1,171,320 Credits, December 31 2020 2019 Allowance for doubtful accounts $ 1,560 $ 1,320 Accumulated depreciation 19,800 18,000 Trade accounts payable 30,000 21,000 Income taxes payable 25,200 32,520 Deferred income tax liability 6,360 5,520 Callable bonds payable, 8% 54,000 24,000 Common stock 60,000 48,000 Additional paid-in capital 10,920 9,000 Retained earnings 53,640 77,520 Sales 646,560 934,440 Total credits 5908,040 $1,171,320…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education