Problem 12-7A (Part Level Submission) Presented below are the financial statements of Crane Company. Crane Company Comparative Balance Sheets December 31 Assets 2017 2016 Cash $ 42,000 $ 24,000 Accounts receivable 24,000 16,800 Inventory 33,600 24,000 Property, plant, and equipment 72,000 93,600 Accumulated depreciation (38,400 ) (28,800 ) Total $133,200 $129,600 Liabilities and Stockholders’ Equity Accounts payable $ 22,800 $ 18,000 Income taxes payable 8,400 9,600 Bonds payable 20,400 39,600 Common stock 21,600 16,800 Retained earnings 60,000 45,600 Total $133,200 $129,600 Crane Company Income Statement For the Year Ended December 31, 2017 Sales revenue $290,400 Cost of goods sold 210,000 Gross profit 80,400 Selling expenses $21,600 Administrative expenses 7,200 28,800 Income from operations 51,600 Interest expense 3,600 Income before income taxes 48,000 Income tax expense 9,600 Net income $ 38,400 Additional data: 1. Depreciation expense was $21,000. 2. Dividends declared and paid were $24,000. 3. During the year equipment was sold for $10,200 cash. This equipment cost $21,600 originally and had accumulated depreciation of $11,400 at the time of sale. (a) Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Crane Company Statement of Cash Flows $ Adjustments to reconcile net income to $ $
Statement of Cash Flows:
Cash Flows from operating activities: |
|
Net Income |
38,400 |
Adjustments to reconcile net income with cash flows |
|
+Depreciation Expense(non-cash) |
21,000 |
-Increase in Accounts Receivables(cash block) |
-7,200 |
-Increase in Inventory |
-9,600 |
+Increase in Accounts payables (cash not paid) |
4,800 |
-Decrease in Income Taxes payables |
-1,200 |
Cash Flows from operating activities(A) |
$46,200 |
Cash Flows from Investing Activities |
|
Sale of Equipment |
10,200 |
Cash Flows from Investing Activities(B) |
$10,200 |
Cash flows from financing activities |
|
Bonds paid |
-19,200 |
Common Stock issued |
4,800 |
Dividends paid |
-24,000 |
Cash flows from financing activities(C) |
-38,400 |
Net Cash Flow during the year (A+B+C) |
18,000 |
Add: Beginning Cash Balance |
24,000 |
Ending Cash Balance |
42,000 |
Problem 12-7A (Part Level Submission) Presented below are the financial statements of Crane Company. Crane Company...
URCES Problem 12-7A (Part Level Submission) Presented below are the financial statements of Wildhorse Company. Wildhorse Company Comparative Balance Sheets Study 2017 2016 Assets Cash Accounts receivable %41,300 23,600 33,040 70,800 (37,760) (28,320) $23,600 16,520 23,600 92,040 Property, plant, and equipment $130,980 $127,440 Total Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total s 22,420 $17,700 9,440 38,940 16,520 44,840 130,980 $127,440 8,260 20,060 21,240 59,000 Wildhorse Company Income Statement For the Year...
Problem 12-7A (Part Level Submission) Presented below are the financial statements of Swifty Corporation. SSURCES -12 Swifty Corporation Comparative Balance Sheets December 31 2016 2017 Assets $ 34,600 2-10 (Part on) 2-7 $ 60,550 34,600 Cash 24,220 Accounts receivable 34,600 48,440 Inventory 134,940 103,800 Property, plant, and equipment (41,520 ) (55,360 ) Accumulated depreciation $186,840 $192,030 Total y Study Liabilities and Stockholders' Equity $ 32,870 $ 25,950 Accounts payable 13,840 12,110 Income taxes payable 57,090 29,410 Bonds payable 24,220 31,140...
*Problem 12-07A Presented below are the financial statements of Sunland Company Sunland Company Comparative Balance Sheets December 31 Assets 2022 Cash $ 56,000 Accounts receivable 32,000 Inventory 44,800 Property, plant, and equipment 96,000 Accumulated depreciation (51,200 ) Total $177,600 2021 $ 32,000 22,400 32,000 124,800 (38,400) $172,800 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $ 30,400 11,200 27,200 28,800 80,000 $177,600 $ 24,000 12,800 52,800 22,400 60,800 $172,800 $387,200 280,000 107,200...
Problem 13-7A (Part Level Submission) Presented below are the financial statements of Nosker Company. NOSKER COMPANY Comparative Balance Sheets December 31 Assets 2015 Cash $34,440 Accounts receivable 32,740 Inventory 26,900 Equipment 59,520 Accumulated depreciation-equipment (29,940 ) Total $123,660 2014 $19,420 18,620 20,940 77,380 (23,580 ) $112,780 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $28,190 7,430 27,000 17,080 43,960 $123,660 $ 16,030 8,450 33,520 13,150 41,630 $112,780 NOSKER COMPANY Income Statement For...
Problem 12-7A The following are the financial statements of Skysong, Inc.. Skysong, Inc. Comparative Balance Sheets December 31 Assets 2019 2018 Cash $37,900 $20,300 Accounts receivable 32,200 18,800 Inventory 30,600 20,500 Equipment 59,400 77,100 Accumulated depreciation—equipment (29,300 ) (23,200 ) Total $130,800 $113,500 Liabilities and Stockholders’ Equity Accounts payable $28,300 $16,600 Income taxes payable 7,200 8,500 Bonds payable 27,500 33,900 Common stock 18,500 14,700 Retained earnings 49,300 39,800 Total $130,800 $113,500 Skysong, Inc. Income Statement For the Year Ended December...
Problem 12-08A Presented below are the financial statements of Ayayai Company. Ayayai Company Comparative Balance Sheets December 31 Assets 2022 Cash $ 105,000 Accounts receivable 60,000 Inventory 84,000 Property, plant, and equipment 180,000 Accumulated depreciation (96,000) Total $333,000 2021 $ 60,000 42,000 60,000 234,000 (72,000) $324,000 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $ 45,000 24,000 99,000 $ 57,000 21,000 51,000 54,000 150,000 $333,000 42,000 114,000 $324,000 Ayayai Company Income Statement...
Exercise 23-11 Condensed financial data of Crane Company for 2017 and 2016 are presented below. CRANE COMPANY COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016 2017 2016 Cash $1,760 $1,180 Receivables 1,780 1,280 Inventory 1,610 1,920 Plant assets 1,880 1,660 Accumulated depreciation (1,220 ) (1,190 ) Long-term investments (held-to-maturity) 1,310 1,400 $7,120 $6,250 Accounts payable $1,170 $880 Accrued liabilities 190 240 Bonds payable 1,390 1,540 Common stock 1,910 1,730 Retained earnings 2,460 1,860 $7,120 $6,250 CRANE COMPANY INCOME...
Problem 12-08A Presented below are the financial statements of Flounder Company. Flounder Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 77,000 $ 44,000 Accounts receivable 44,000 30,800 Inventory 61,600 44,000 Property, plant, and equipment 132,000 171,600 Accumulated depreciation (70,400) (52,800) Total $244,200 $237,600 Liabilities and Stockholders' Equity Accounts payable $ 33,000 $ 41,800 Income taxes payable 15,400 17,600 Bonds payable 37,400 72,600 Common stock 39,600 30,800 Retained earnings 110,000 83,600 Total $244,200 $237,600 Flounder Company Income Statement...
Problem 12-07A Presented below are the financial statements of Marigold Company. Marigold Company Comparative Balance Sheets December 31 Assets 2022 Cash $ 38,500 Accounts receivable 22,000 Inventory 30,800 Property, plant, and equipment 66,000 Accumulated depreciation (35,200) $122,100 2021 $ 22,000 15,400 22,000 85,800 (26,400) $118,800 Total Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $ 20,900 7,700 18,700 19,800 55,000 $122,100 $ 16,500 8,800 36,300 15,400 41,800 $118,800 $266,200 192,500 73,700 Marigold...
Presented below are the financial statements of Blossom Company. Blossom Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 98,000 $ 56,000 Accounts receivable 56,000 39,200 Inventory 78,400 56,000 Property, plant, and equipment 168,000 218,400 Accumulated depreciation (89,600 ) (67,200 ) Total $310,800 $302,400 Liabilities and Stockholders’ Equity Accounts payable $ 53,200 $ 42,000 Income taxes payable 19,600 22,400 Bonds payable 47,600 92,400 Common stock 50,400 39,200 Retained earnings 140,000 106,400 Total $310,800 $302,400 Blossom Company Income Statement...