Concept explainers
Prepare a statement of
• LO21–3, LO21–8
The comparative balance sheets for 2018 and 2017 and the income statement for 2018 are given below for Arduous Company. Additional information from Arduous’s accounting records is provided also.
Additional information from the accounting records:
a. Investment revenue includes Arduous Company’s $6 million share of the net income of Demur Company, an equity method investee.
b. Treasury bills were sold during 2018 at a gain of $2 million. Arduous Company classifies its investments in Treasury bills as cash equivalents.
c. A machine originally costing $70 million that was one-half depreciated was rendered unusable by a flood. Most major components of the machine were unharmed and were sold for $17 million.
d. Temporary differences between pretax accounting income and taxable income caused the
e. The
f. Land costing $46 million was acquired by issuing $23 million cash and a 15%, four-year, $23 million note payable to the seller.
g. The right to use a building was acquired with a 15-year lease agreement; present value of lease payments, $82 million. Annual lease payments of $7 million are paid at the beginning of each year starting January 1, 2018.
h. $60 million of bonds were retired at maturity.
i. In February, Arduous issued a 4% stock dividend (4 million shares). The market price of the $5 par value common stock was $7.50 per share at that time.
j. In April, 1 million shares of common stock were repurchased as
Required:
Prepare the statement of cash flows of Arduous Company for the year ended December 31, 2018. Present cash flows from operating activities by the direct method. (A reconciliation schedule is not required.)
Statement of cash flows: This statement reports all the cash transactions which are responsible for inflow and outflow of cash and result of these transactions is reported as ending balance of cash at the end of reported period.
To Prepare: The statement of cash flows of Company A.
Explanation of Solution
Spreadsheet: The spreadsheet is a supplementary device which helps to prepare the adjusting entries and the statement of cash flows easier. The spreadsheet is a working tool of the accountant but it is not a permanent accounting record.
The spreadsheet, for the statement of cash flow analysis, is shown below.
Company A | ||||
Spreadsheet for the Statement of Cash Flows | ||||
Amount in Millions | ||||
Particulars | December 31,2017 Amount ($) | Changes | December 31,2018 Amount ($) | |
Debit ($) | Credit ($) | |||
Assets | ||||
Current Assets | ||||
Cash | $81 | (21) $28 | $109 | |
Accounts receivable | $194 | (1) $4 | $190 | |
Investment revenue receivable | $4 | (2) $2 | $6 | |
Inventory | $200 | (4) $5 | $205 | |
Prepaid insurance | $8 | (8) $4 | $4 | |
Long-term investment | $125 | (2) $6 (13) $25 | $156 | |
Land | $150 | (14) $46* | $196 | |
Buildings and equipment | $400 | (15) $82* | (10) $70 | $412 |
Less: Depreciation | ($120) | (10) $35 | (6) $12 | ($97) |
Patent | $32 | (7) $2 | $30 | |
Total current assets | $1,074 | $1,211 | ||
Liabilities and Stockholders’ Equity | ||||
Liabilities | ||||
Accounts payable | $65 | (4) $15 | $50 | |
Salaries payable | $11 | (5) $5 | $6 | |
Bond interest payable | $4 | (9) $4 | $8 | |
Income tax payable | $14 | (11) $2 | $12 | |
Deferred tax liability | $8 | (11) $3 | $11 | |
Notes payable | $0 | (14) $23* | $23 | |
Lease liability | $0 | (15) $7 | (15) $82* | $75 |
Bonds payable | $275 | (16) $60 | $215 | |
Less: Discount | ($25) | (9) $3 | ($22) | |
Stockholders’ equity | ||||
Common Stock | $410 | (17) $20 | $430 | |
Paid-in capital—excess of par | $85 | (17) $10 | $95 | |
Preferred stock | $0 | (18) $75 | $75 | |
Retained Earnings | $227 | (17) $30/ (19) $22 | (12) $67 | $242 |
Less: Treasury Stock | $0 | (20) $9 | ($9) | |
Total liabilities and stockholders’ equity | $1,074 | $1,211 | ||
Income Statement | ||||
Revenues | ||||
Sales revenue | (1) $410 | $410 | ||
Investment revenue | (2) $11 | $11 | ||
Gain on sale of treasury bills | (3) $2 | $2 | ||
Expenses | ||||
Cost of goods sold | (4) $180 | ($180) | ||
Salaries expense | (5) $73 | ($73) | ||
Depreciation expense | (6) $12 | ($12) | ||
Patent amortization expense | (7) $2 | ($2) | ||
Insurance expense | (8) $7 | ($7) | ||
Bond interest expense | (9) $28 | ($28) | ||
Loss on machine damage | (10) $18 | ($18) | ||
Income tax expense | (11) $36 | ($36) | ||
Net income | (12) $67 | $67 | ||
Statement of Cash Flows | ||||
Operating activities: | ||||
Cash Inflows: | ||||
From customers | (1) $414 | |||
From investment revenue | (2) $3 | |||
From sale of cash equivalents | (3) $2 | |||
Cash Outflows: | ||||
To suppliers of goods | (4) $200 | |||
To employees | (5) $78 | |||
For insurance | (8) $3 | |||
For bond interest | (9) $21 | |||
For income taxes | (11) $35 | |||
Net cash flows | $82 | |||
Investing activities: | ||||
Sale of machine components | (10) $17 | |||
Purchase of Long Term investment | (13) $25 | |||
Purchase of land | (14) $23 | |||
Net cash flows | ($31) | |||
Financing activities: | ||||
Payment on lease liability | (15) $7 | |||
Retirement of bonds payable | (16) $60 | |||
Sale of preferred stock | (18) $75 | |||
Payment of cash dividends | (19) $22 | |||
Purchase of treasury stock | (20) $9 | |||
Net cash flows | ($23) | |||
Net decrease in cash | (21) $28 | $28 | ||
Total | $1,313 | $1,313 |
Table (1)
Operating activities: Operating activities refer to the normal activities of a company to carry out the business. The examples for operating activities are purchase of inventory, payment of salary, sales, and others.
Investing activities: Investing activities refer to the activities carried out by a company for acquisition of long term assets. The examples for investing activities are purchase of equipment, long term investment, sale of land, and others.
Financing activities: Financing activities refer to the activities carried out by a company to mobilize funds to carry out the business activities. The examples for financing activities are purchase of bonds, issuance of common shares, and others.
The spreadsheet of Company A shows the analysis of cash flows in the reporting year 2018.
Company A | ||
Statement of Cash Flows | ||
For year ended December 31, 2018 | ||
Amount in Millions | ||
Particulars | Amount ($) | Amount ($) |
Operating activities: | ||
Cash Inflows: | ||
From customers | $414 | |
From investment revenue | $3 | |
From sale of cash equivalents | $2 | |
Cash Outflows: | ||
To suppliers of goods | ($200) | |
To employees | ($78) | |
For insurance | ($3) | |
For bond interest | ($21) | |
For income taxes | ($35) | |
Net cash flows from operating activities | $82 | |
Investing activities: | ||
Sale of machine components | $17 | |
Purchase of Long Term investment | ($25) | |
Purchase of land | ($23) | |
Net cash flows from investing activities | ($31) | |
Financing activities: | ||
Payment on lease liability | ($7) | |
Retirement of bonds payable | ($60) | |
Sale of preferred stock | $75 | |
Payment of cash dividends | ($22) | |
Purchase of treasury stock | ($9) | |
Net cash flows from financing activities | ($23) | |
Net decrease in cash | $28 | |
Cash balance, January 1, 2018 | $81 | |
Cash balance, December 31, 2018 | $109 |
Table (2)
The statement of cash flows of Company A, shows opening balance of cash flows for the reporting year 2018 as $81 million and the closing balance of cash as $109 million.
Note:
*Non Cash investing activity and financing activity:
- Company A acquired a building on 15 year lease for $82 million.
- Company A acquired a land for $46 million, by:
- Paying Cash of $23 million;
- Issuing 4-year note for $23 million.
Want to see more full solutions like this?
Chapter 21 Solutions
INTERMEDIATE ACCOUNTING(LL)-W/CONNECT
- (Appendix 21.1) Operating Cash Flows Refer to the information for Lamberson Company in P21-6. Required: 1. Using the direct method, prepare the operating activities section of the 2019 statement of cash flows for Lamberson. 2. (Optional). If you completed P21-6 earlier, prepare the remaining portion of the statement of cash flows. (A separate schedule reconciling net income to cash provided by operating activities is not necessary.)arrow_forwardRefer to the information for Cornett Company above. What amount should Cornett report on its statement of cash flows as net cash flows provided by investing activities? a. $(5,200) b. $55,200 c. $144,800 d. None of thesearrow_forwardProblem 21-17 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided. METAGROBOLIZE INDUSTRIESComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 405 $ 245 Accounts receivable 350 190 Inventory 500 275 Land 500 450 Building 900 900 Less: Accumulated depreciation (200 ) (180 ) Equipment 2,500 2,150 Less: Accumulated depreciation (325 ) (300 ) Patent 1,000 1,150 $ 5,630 $ 4,880 Liabilities Accounts payable $ 600 $ 400 Accrued liabilities 150 130 Lease liability—land 130 0 Shareholders' Equity Common stock…arrow_forward
- Problem 4: Following are the comparative statements of financial position of CPA Company to add in preparing a statement of cash flows: ● CPA Company Statement of Financial Position December 31, 2021 and 2020 Assets Cash and cash equivalents Financial assets at FVPL Accounts receivable Inventory Long-term investments Property, plant and equipment Less: accumulated depreciation Patents Less: accumulated amortization Total assets Liabilities and Equity Accounts payable Income tax payable 12% bonds payable Less: discount on bonds payable Ordinary share capital Retained earnings The following events took place in 2021: 2021 P900,000 2020 P620,000 300,000 400,000 1,956,500 1,445,000 3,050,000 3,200,000 1,000,000 1,250,000 9,000,000 8,000,000 (2,200,000) (2,000,000) 600,000 600,000 (100,000) P14,606,500 P13,415,000 P2,200,000 P1,900,000 34,500 45,000 4,000,000 4,000,000 (250,000) (300,000) 7,500,000 6,500,000 1,122,000 1,270,000 P14,606,500 P13,415,000 CPA Company declared and paid cash…arrow_forward11 Compute Cash Flow from Operating Activities from the following details: Particulars Trade Receivables: Debtors CA Bills Receivable CA Trade Payables: Creditors CL Bills Payable CL L Expenses Outstanding Accrued Income CAT Depreciation on Fixed Assets No + Surplus, i.e., Balance in Statement of Profit & Loss 31st March, 2023 (R) 50,000 23,000 28,000 22,000 4,500 9,000 5,000 90,000 31st March 2022 ) 60,000 25,000 32,000 35,000 3,500 8,000 4,000 80,000arrow_forwardExercise 21-27 (Algo) Statement of cash flows; direct method [LO21-3, 21-5, 21-6, 21-8] Comparative balance sheets for 2024 and 2023, a statement of income for 2024, and additional information from the accounting records of Red, Incorporated, are provided below: RED, INCORPORATED Comparative Balance Sheets December 31, 2024 and 2023 ($ in millions) 2024 2023 Assets Cash $ 26 $ 114 Accounts receivable 203 134 Prepaid insurance 11 6 Inventory 289 177 Buildings and equipment 384 352 Less: Accumulated depreciation (121) (242) $ 792 $ 541 Liabilities Accounts payable $ 90 $ 104 Accrued liabilities 10 15 Notes payable 52 0 Bonds payable 161 0 Shareholders’ Equity Common stock 402 402 Retained earnings 77 20 $ 792 $ 541 RED, INCORPORATED Statement of Income For Year Ended December 31, 2024 ($ in millions) Revenues Sales revenue $ 2,010 Expenses Cost of goods sold $ 1,439 Depreciation expense 41…arrow_forward
- Part AReview the existing literature to critically examine the relative information content of theincome statement and the statement of cash flows. Why do investors find both incomestatement and statement of cash flows useful? Part BDownload the annual financial reports of BHP Ltd, Santos Ltd, and Funtastic Ltd for the year2019, 2018 and 2017. Examine the consolidated Cash Flow Statements for each companiesacross three years. Answer the following questions about each of the three cash-flowstatements.1. For each companies [except mentioned otherwise as in c), g) and i) below], across threeyears on the Statement of Cash Flows discuss:a) What are the major sources of cash for each firm? What are the major uses ofcash for each firm?b) What was the trend in cash flow from (continuing) operations for each firm?c) Compare and contrast the cash flow from operations with the net profit after taxin income statement. Explain in detail the major reasons for the differencebetween these two figures.…arrow_forward! Required information Exercise 12-10A (Algo) Determining cash flows from investing activities LO 12-3 [The following information applies to the questions displayed below.] The following accounts and corresponding balances were drawn from Delsey Company's Year 2 and Year 1 year-end balance sheets: Account Title Investment securities Machinery Land Exercise 12-10A (Algo) Part c Year 2 $ 102, 100 527,300 143,500 Other information drawn from the accounting records: 1. Delsey incurred a $1,300 loss on the sale of investment securities during Year 2. 2. Old machinery with a book value of $4,070 (cost of $25,390 minus accumulated depreciation of $21,320) was sold. The income statement showed a gain on the sale of machinery of $4,220. 3. Delsey did not sell land during the year. Amount of cash flow Year 1 $ 112,700 427,100 98,000 c. Compute the amount of cash flow associated with the sale of machinery.arrow_forwardExercise 21-31 (Static) Statement of cash flows; indirect method [LO21-4, 21-5, 21-6, 21-8, Appendix 21A] Comparative balance sheets for 2024 and 2023, a statement of income for 2024, and additional information from the accounting records of Red, Incorporated, are provided below: RED, INCORPORATED Comparative Balance Sheets December 31, 2024 and 2023 ($ in millions) 2024 2023 Assets Cash $ 24 $ 110 Accounts receivable 178 132 Prepaid insurance 7 3 Inventory 285 175 Buildings and equipment 400 350 Less: Accumulated depreciation (119) (240) $ 775 $ 530 Liabilities Accounts payable $ 87 $ 100 Accrued liabilities 6 11 Notes payable 50 0 Bonds payable 160 0 Shareholders’ Equity Common stock 400 400 Retained earnings 72 19 $ 775 $ 530 RED, INCORPORATED Statement of Income For Year Ended December 31, 2024 ($ in millions) Revenues Sales revenue $ 2,000 Expenses Cost of goods sold $ 1,400…arrow_forward
- Exercise 12-12 (Algo) Indirect: Preparing statement of cash flows LO P2, P3, A1 [The following information applies to the questions displayed below.] The following financial statements and additional information are reported. IKIBAN INCORPORATED Comparative Balance Sheets 2021 At June 30 2020 Assets $ 94,900 96,500 84,800 6,500 282,700 145,000 2$ 65,000 72,000 118,000 9,600 264,600 136,000 Cash Accounts receivable, net Inventory Prepaid expenses Total current assets Equipment Accumulated depreciation- Equipment (37,500) (19,500) $ 381,100 $ Total assets 390,200 Liabilities and Equity $ 61,500 19,200 8,000 88,700 81,000 169,700 Accounts payable Wages payable Income taxes payable Total current liabilities Notes payable (long term) Total liabilities Equity Common stock, $5 par value Retained earnings 46,000 8,100 5,500 59,600 51,000 110,600 262,000 181,000 17,600 $ 390,200 30,400 $ 381,100 Total liabilities and equity IKIBAN INCORPORATED Income Statement For Year Ended June 30, 2021 $…arrow_forwardAssessment task:Part AReview the existing literature to critically examine the relative information content of theincome statement and the statement of cash flows. Why do investors find both incomestatement and statement of cash flows useful?Part BDownload the annual financial reports of BHP Ltd, Santos Ltd, and Funtastic Ltd for the year2019, 2018 and 2017. Examine the consolidated Cash Flow Statements for each companiesacross three years. Answer the following questions about each of the three cash-flowstatements.1. For each companies [except mentioned otherwise as in c), g) and i) below], across threeyears on the Statement of Cash Flows discuss:a) What are the major sources of cash for each firm? What are the major uses ofcash for each firm?b) What was the trend in cash flow from (continuing) operations for each firm?c) Compare and contrast the cash flow from operations with the net profit after taxin income statement. Explain in detail the major reasons for the differencebetween…arrow_forward5 ! Required information Exercise 12-10A (Algo) Determining cash flows from investing activities LO 12-3 [The following information applies to the questions displayed below.] The following accounts and corresponding balances were drawn from Delsey Company's Year 2 and Year 1 year-end balance sheets: Account Title Investment securities Machinery Land Exercise 12-10A (Algo) Part b Year 2 $ 102,100 527,300 143,500 Other information drawn from the accounting records: 1. Delsey incurred a $1,300 loss on the sale of investment securities during Year 2. 2. Old machinery with a book value of $4,070 (cost of $25,390 minus accumulated depreciation of $21,320) was sold. The income statement showed a gain on the sale of machinery of $4,220. 3. Delsey did not sell land during the year. Year 1 $ 112,700 427,100 98,000 Cost of machinery purchased b. Compute the amount of cash flow associated with the purchase of machinery. Prev 4 5 6 7 - of 9 Nextarrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning