Concept explainers
Statement of
To Prepare: The Statement of cash flow for Company A, using the T-Accounts.
Explanation of Solution
T-account: T-account is the form of the ledger account, where the
The components of the T-account are as follows:
a) The title of the account
b) The left or debit side
c) The right or credit side
The T-accounts for Company A, for various accounts are shown below:
Cash Account:
Cash (Statement of Cash Flows) (Amount in millions) | |||
(13) $86 | Cash Balance | ||
Operating activities: | |||
From customers | (1) $414 | (4) $200 | To suppliers of goods |
From investment revenue | (2) $3 | (5) $78 | To employees |
From sale of cash equivalents | (3) $2 | (8) $3 | For insurance |
(9) $21 | For bond interest | ||
(11) $35 | For income taxes | ||
Investing activities: | |||
Sale of machine components | (10) $17 | (13) $25 | Purchase of Long Term Investment |
(14) $23 | Purchase of land | ||
Financing activities: | |||
Sale of |
(18) $75 | (15) $7 | Payment on lease liability |
(16) $60 | Retirement of bonds payable | ||
(19) $22 | Payment of cash dividends | ||
(20) $9 | Purchase of |
Table (1)
Long Term investment (Amount in millions) | |||
Increase in Long Term investment | $31 | ||
Opening Balance | $125 | $156 | Closing Balance |
Land (Amount in millions) | |||
Increase in investment revenue receivable | $46 | ||
Opening Balance | $150 | $196 | Closing Balance |
Patent (Amount in millions) | |||
$2 | Decrease in patent | ||
Opening Balance | $32 | $30 | Closing Balance |
Buildings and Equipment (Amount in millions) | |||
Increase in buildings and equipment | $12 | ||
Opening Balance | $400 | $412 | Closing Balance |
|
|||
Decrease in accumulated depreciation | $23 | ||
Opening Balance | $120 | $97 | Closing Balance |
Accounts payable (Amount in millions) | |||
Decrease in accounts payable | $15 | ||
Opening Balance | $65 | $50 | Closing Balance |
Salaries Payable (Amount in millions) | |||
Decrease in salaries payable | $5 | ||
Opening Balance | $11 | $6 | Closing Balance |
Notes Payable (Amount in millions) | |||
$23 | Increase in Notes Payable | ||
Opening Balance | $0 | $23 | Closing Balance |
Bonds Payable (Amount in millions) | |||
Decrease in Bonds Payable | $60 | ||
Opening Balance | $275 | $215 | Closing Balance |
|
|||
$15 | Increase in Retained earnings | ||
Opening Balance | $227 | $242 | Net Income |
Bond Interest Payable (Amount in millions) | |||
$4 | Increase in Bond Interest Payable | ||
Opening Balance | $4 | $8 | Closing Balance |
Income tax payable (Amount in millions) | |||
Decrease in Income tax payable | $2 | ||
Opening Balance | $14 | $12 | Closing Balance |
|
|||
$3 | Increase in Deferred tax liability | ||
Opening Balance | $8 | $11 | Closing Balance |
Lease liability (Amount in millions) | |||
$75 | Increase in Lease liability | ||
Opening Balance | $8 | $75 | Closing Balance |
Discount on Bonds (Amount in millions) | |||
$3 | Increase in Discount on Bonds | ||
Opening Balance | $0 | $3 | Closing Balance |
Common Stock (Amount in millions) | |||
$20 | Increase in Common Stock | ||
Opening Balance | $410 | $430 | Closing Balance |
Paid-in capital (Amount in millions) | |||
$10 | Increase in Paid-in capital | ||
Opening Balance | $85 | $95 | Closing Balance |
Preferred stock (Amount in millions) | |||
$75 | Increase in Preferred stock | ||
Opening Balance | $0 | $75 | Closing Balance |
Treasury Stock (Amount in millions) | |||
Increase in Treasury Stock | $9 | ||
Opening Balance | $0 | $9 | Closing Balance |
Sales revenue (Amount in millions) | |||
$410 | Increase in Sales revenue | ||
Opening Balance | $0 | $410 | Closing Balance |
Investment revenue (Amount in millions) | |||
$11 | Increase in Investment revenue | ||
Opening Balance | $0 | $11 | Closing Balance |
Gain on sale of treasury bills (Amount in millions) | |||
$2 | Gain on sale of treasury bills | ||
Opening Balance | $0 | $2 | Closing Balance |
Cost of goods sold (Amount in millions) | |||
Cost of goods sold | $180 | ||
Opening Balance | $0 | $180 | Closing Balance |
Salaries expense (Amount in millions) | |||
Salaries expense | $73 | ||
Opening Balance | $0 | $73 | Closing Balance |
Depreciation expense (Amount in millions) | |||
Depreciation expense | $12 | ||
Opening Balance | $0 | $12 | Closing Balance |
Patent amortization expense (Amount in millions) | |||
Patent amortization expense | $2 | ||
Opening Balance | $0 | $2 | Closing Balance |
Insurance expense (Amount in millions) | |||
Insurance expense | $7 | ||
Opening Balance | $0 | $7 | Closing Balance |
Bond interest expense (Amount in millions) | |||
Bond interest expense | $28 | ||
Opening Balance | $0 | $28 | Closing Balance |
Loss on machine damage (Amount in millions) | |||
Loss on machine damage | $18 | ||
Opening Balance | $0 | $18 | Closing Balance |
Income tax expense (Amount in millions) | |||
Income tax expense | $36 | ||
Opening Balance | $0 | $36 | Closing Balance |
Net income (Amount in millions) | |||
Net income | $67 | ||
Opening Balance | $0 | $67 | Closing Balance |
The Statement of cash flow of Company A is as follows.
Company A | ||
Statement of Cash Flows | ||
For year ended December 31, 2018 | ||
Amount in Millions | ||
Particulars | Amount ($) | Amount ($) |
Operating activities: | ||
Cash Inflows: | ||
From customers | $414 | |
From investment revenue | $3 | |
From sale of cash equivalents | $2 | |
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
Loose Leaf Intermediate Accounting
- Refer 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. $144,800 d. None of thesearrow_forwardMC Qu. 12-40 Which of the following would be... Which of the following would be classified as an operating activity on the statement of cash flows using the direct method? Multiple Cholce Cash dividends pald. Cash recelved from selling equlpment. Cash pald to retire bonds payable at maturity. Cash recelved from accounts recelvable collections. < Prev 30 of 30 Next Type here to search W Trop storm warning DELLarrow_forwardProblem 21-16 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Duxâs accounting records is provided also. DUX COMPANYComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands)  2021  2020  Assets         Cash $ 117.0   $ 34.0   Accounts receivable  62.0    64.0   Less: Allowance for uncollectible accounts  (3.0 )   (2.0 )  Dividends receivable  17.0    16.0   Inventory  69.0    64.0   Long-term investment  29.0    24.0   Land  84.0    40.0   Buildings and equipment  169.0    264.0   Less: Accumulated depreciation  (7.0 )   (120.0 )   $ 537.0   $ 384.0   Liabilities         Accounts payable $ 27.0   $ 34.0   Salaries payable  16.0    19.0   Interest payable  18.0    16.0   Income tax payableâĤarrow_forward
- Classifying Items in the Statement of Cash Flows The following items are commonly reported in a statement of cash flows (indirect method presentation). For each item 1 through 20, determine (a) in which section the item is presented (operating, investing, or financing) and (b) whether the associated dollar amount is added or subtracted in the statement.  (a) (b) 1. Payments of short-term debt. AnswerOperatingInvestingFinancing AnswerAddSubtract 2. Repurchases of common stock. AnswerOperatingInvestingFinancing AnswerAddSubtract 3. Purchases of property and equipment. AnswerOperatingInvestingFinancing AnswerAddSubtract 4. Sale of investments classified as long-term. AnswerOperatingInvestingFinancing AnswerAddSubtract 5. Proceeds from the issuance of common stock. AnswerOperatingInvestingFinancing AnswerAddSubtract 6. Increase in prepaid expenses and other current assets. AnswerOperatingInvestingFinancing AnswerAddSubtract 7. Acquisition for cash of a competitor.âĤarrow_forwardIntermediate Accounting 105 What is the purpose of a statement of cash flows? How does it differ from a balance sheet and an income statement? Please provide GAAP concept and own explanation / example.arrow_forwardIn an statement of cash flows what is included in the operating activities section? In the investment section? In the financial activities section?  One or two paragraph minimum per section CH 15arrow_forward
- PB4. LO 16.3 Use the following information from Isthmus Company's financial statements to prepare the operating activities section of the statement of cash flows (indirect method) for the year 2018. Dec. 31, 2018 Dec. 31, 2017 Cash Account Receivable Inventory Accounts Payable Salaries Payable $295,000 45,300 92,200 23,000 1,700 $259,000 48,700 91,000 26,300 1,500 Additional information: Net income 45,200 33,300 Depreciation expensearrow_forwardProblem 11-8A (Algo) Prepare an income statement using operating cash flow information-indirect and direct methods (LO11-3, 11-7) Cash flows from operating activities for both the indirect and direct methods are presented for Reverse Logic. All amounts are in thousands (000s). Cash Flows from Operating Activities (Indirect method) Net income Adjustments to reconcile net income to net cash flows from operating activities: Depreciation expense Increase in accounts receivable Decrease in inventory Increase in prepaid rent Decrease in accounts payable Decrease in income tax payable Net cash flows from operating activities Cash Flows from Operating Activities (Direct method) Cash received from customers Cash paid to suppliers Cash paid for operating expenses Cash paid for income taxes Net cash flows from operating activities REVERSE LOGIC Income Statement For the Year Ended December 31, 2024 Net sales Expenses: Cost of goods sold Operating expenses Depreciation expense Income tax expenseâĤarrow_forwardPrepare a statement of cash flow for bramble inc using the direct method  unit iV question 18arrow_forward
- Problem 21-17 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided. METAGROBOLIZE INDUSTRIESComparative Balance SheetsDecember 31, 2021 and 2020($ 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 liabilityâland  130    0   Shareholders' Equity         Common stockâĤarrow_forwardQUESTION 30 Statement of Cash flows requires that cash receipts and payments should be analysed into three main categories. Under which category would you expect to find the cash proceeds from a share issue? a. Financing activities â˘b. Operating activities c. Investing activities d.Cash and cash equivalentsarrow_forward
- Intermediate 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