Question

Statement of Cash Flows (Indirect Method) The Artic Company’s income statement and com- parative balance sheets...

Statement of Cash Flows (Indirect Method) The Artic Company’s income statement and com-

parative balance sheets at December 31 of 2019 and 2018 are shown below:

ARTIC COMPANY

Income Statement

For the Year Ended December 31, 2019

Sales revenue. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $645,000

Cost of goods sold . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $430,000

Wages expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 91,000

Insurance expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12,000

Depreciation expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13,000

Interest expense. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15,000

Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29,000 590,000

Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 55,000

Assets

Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 41,000 $ 8,000

Accounts receivable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41,000 32,000

Inventory. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,000 65,000

Prepaid insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,000 7,000

Plant assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 219,000 202,000

Accumulated depreciation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (68,000)

(55,000)

Total assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $328,000 $259,000

Liabilities and Stockholders’ Equity

Accounts payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 7,000 $ 10,000

Wages payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10,000 6,000

Income tax payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6,000 7,000

Bonds payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 141,000 87,000

Common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,000 90,000

Retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 74,000

59,000

Total liabilities and stockholders’ equity . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $328,000 $259,000

Cash dividends of $40,000 were declared and paid during 2019. Plant assets were purchased for cash

and bonds payable were issued for cash. Bond interest is paid semi-annually on June 30 and December

31. Accounts payable relate to merchandise purchases.

Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

Solution:

The Artic Company
Statement of Cash Flows
For year ended 2019
Particulars Details Amount
Cash Flow from Operating Activities:
Net Income $55,000.00
Adjustments to reconcile net income to net cash provided by operations:
Depreciation Expense $13,000.00
Decrease in accounts receivables ($41,000 - $32,000) -$9,000.00
Increase in inventory ($90,000 - $65,000) -$25,000.00
Decrease in prepaid insurance ($7,000 - $5,000) $2,000.00
Decrease in accounts payable ($10,000 - $7,000) -$3,000.00
Increase in Wages payable ($10,000 - $6,000) $4,000.00
Decrease in income taxes payable ($7,000 - $6,000) -$1,000.00
Net Cash provided (used) by operating activities $36,000.00
Cash Flow from Investing Activities:
Purchase of plant asset -$17,000.00
Net Cash provided (used) in Investing activities -$17,000.00
Cash Flow from Financing Activities:
Dividend Paid -$40,000.00
Proceed from issue of bond $54,000.00
Net Cash provided (used) in financing activities $14,000.00
Net Increase / (Decrease) in Cash $33,000.00
Cash balance at beginning of year $8,000.00
Cash balance at end of year $41,000.00
0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
1. Terry company's 2017 income statement and comparative balance sheets at December 31 of 2016 and...
1. Terry company's 2017 income statement and comparative balance sheets at December 31 of 2016 and 2017are shown. Terry Company                                                                    Income Statement        For the year Ended December 31, 2017    Sales                                                 $ 390,000    Cost of Goods Sold                            235,000                                                                                _______      Gross Profit                                                        $ 155,000    Wages Expenses                              $ 63,000    Depreciation Expense                        14,000    Other Operating Expenses                  26,000    Income Tax Expense                           17,000    120,000                                                                                 ______    ________      Net Income                                                          $ 35,000                                                  ...
Problem 1: Instructions: Prepare a statement of cash flows using the indirect method. The Comparative Balance...
Problem 1: Instructions: Prepare a statement of cash flows using the indirect method. The Comparative Balance Sheet of XYZ Inc. for December 31, 2019 and 2018 is shown as follows:                                                                                                                           12/31/19                       12/31/18                                            Assets Cash                                                                                                            $625,760                     $585,920 Accounts Receivable                                                                                  227,840                       208,960 Inventories                                                                                        $641,760                    $617,120 Investments                                                                                              0                             240,000 Land                                                                                                      328,000                            0 Equipment                                                                                           705,120                       553,120 Accumulated Depreciation-equipment                                         (166,400)                    (148,000)          Total Assets                                                                              $2,362,080                 $2,057,120                            Liabilities and Stockholders’ Equity Accounts payable (merchandise creditors)                                   $424,480                   $404,960 Accrued expenses payable (operating expenses)                             42,240                       52,640...
​Tanglewood, Inc. uses the direct method to prepare its statement of cash flows. Refer to the...
​Tanglewood, Inc. uses the direct method to prepare its statement of cash flows. Refer to the following financial statement information for the year ended December​ 31, 2018: ​ Tanglewood, Inc. Comparative Balance Sheet December​ 31, 2018 and 2017 2018 2017 Increase   ​(Decrease) Cash ​$35,200 ​$15,200 ​$20,000 Accounts Receivable ​29,200 ​36,200 ​(7,000) Merchandise Inventory ​53,600 ​26,600 ​27,000 ​PP&E, net ​126,000 ​92,000 ​34,000 Total Assets ​$244,000 ​$170,000 ​$74,000 Accounts Payable ​8,900 ​12,900 ​$(4,000) Accrued Liabilities ​6,100 ​2,100 ​4,000 Longminus−term Notes Payable ​71,000...
Operating Section of Statement of Cash Flows (Indirect Method) Following are the income statement and balance...
Operating Section of Statement of Cash Flows (Indirect Method) Following are the income statement and balance sheet for Nike Inc. for the year ended May 31, 2016, and a forecasted income statement and balance sheet for 2017. Nike Inc. Income Statement For Year Ended May 31 $ millions 2016 actual 2017 Est. Revenues $ 32,376 $ 34,319 Cost of sales 17,405 18,464 Gross profit 14,971 15,855 Demand creation expense 3,278 3,466 Operating overhead expense 7,191 7,619 Total selling and administrative...
Statement of Cash Flows—Indirect Method The comparative balance sheet of Yellow Dog Enterprises Inc. at December...
Statement of Cash Flows—Indirect Method The comparative balance sheet of Yellow Dog Enterprises Inc. at December 31, 20Y8 and 20Y7, is as follows: Dec. 31, 20Y8 Dec. 31, 20Y7 Assets Cash $62,270 $76,300 Accounts receivable (net) 95,680 102,870 Inventories 136,670 127,500 Prepaid expenses 5,570 3,860 Equipment 278,430 228,430 Accumulated depreciation-equipment (72,390) (56,020) Total assets $506,230 $482,940 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $106,310 $100,930 Mortgage note payable 0 144,880 Common stock, $1 par 16,000 10,000 Paid-in capital: Excess...
3.) Prepare a Statement of Cash Flows using the indirect method. The balance sheets for Kinder...
3.) Prepare a Statement of Cash Flows using the indirect method. The balance sheets for Kinder Company showed the following information. Additional information concerning transactions and events during 2018 are presented below. Kinder Company Balance Sheet                                                                                                                           December 31                                                                                                                              2018                    2017             Cash                                                                                               $ 35,900 $ 10,200          Accounts receivable (net)                                                                      38,300                 20,300          Inventory                                                                                              35,000                 42,000          Long-term investments                                                                                  0                 15,000          Property, plant & equipment                                                                236,500                150,000          Accumulated depreciation                                                                    (37,700)              ...
Operating Section of Statement of Cash Flows (Indirect Method) Assume following are the income statement and...
Operating Section of Statement of Cash Flows (Indirect Method) Assume following are the income statement and balance sheet for Nike for the year ended May 31, 2012, and a forecasted income statement and balance sheet for 2013. Income Statement ($ millions) 2012 actual 2013 Est. Revenues $ 18,627.0 $ 21,253.0 Cost of sales 10,239.6 11,689.0 Gross margin 8,387.4 9,564.0 Selling and administrative expense 5,953.7 6,801.0 Operating profit 2,433.7 2,763.0 Interest income, net 77.1 77.1 Other (expense) income, net (7.9) (7.9)...
Statement of Cash Flows Using a Work Sheet—Indirect Method (Appendix) Wabash Corp. just completed another successful...
Statement of Cash Flows Using a Work Sheet—Indirect Method (Appendix) Wabash Corp. just completed another successful year, as indicated by the following income statement: For the Year Ended December 31, 2017 Sales revenue $2,460,000   Cost of goods sold 1,400,000     Gross profit $1,060,000   Operating expenses 460,000     Income before interest and taxes $600,000   Interest expense 100,000     Income before taxes $500,000   Income tax expense 150,000     Net income $350,000   Presented here are comparative balance sheets: December 31 2017 2016 Cash $140,000 $210,000 Accounts receivable...
Income statement and balance sheet data for The Sports Shack are provided below. The Sports Shack...
Income statement and balance sheet data for The Sports Shack are provided below. The Sports Shack Income Statements For the years ended December 31 2019 2018 Sales revenue $8,200,000 $6,600,000 Cost of goods sold 6,100,000 4,700,000 Gross profit 2,100,000 1,900,000        Expenses:            Operating expenses 1,450,000 1,400,000            Depreciation expense 90,000 100,000            Interest expense 25,000 50,000            Income tax expense 95,000 80,000                Total expenses 1,660,000 1,630,000 Net income $440,000 $270,000 The Sports Shack Balance Sheets December 31 Assets 2019 2018 2017 Current assets:         Cash...
​Connecticut, Inc. uses the indirect method to prepare its statement of cash flows. Refer to the...
​Connecticut, Inc. uses the indirect method to prepare its statement of cash flows. Refer to the following portion of the comparative balance​ sheet: ​Connecticut, Inc. Comparative Balance Sheet December​ 31, 2019 and 2018 2019 2018 Increase​ / ​(Decrease) Cash $20,000 $25,000 $(5,000) Accounts Receivable 33,000 36,000 ​(3,000​) Merchandise Inventory 57,000 26,000 31,000 Plant and Equipment 130,000 94,000 36,000 Accumulated Depreciation−Plant and Equipment ​(45,000​) ​(41,000​) ​(4,000​) Total Assets $195,000 $140,000 $55,000 Additional information provided by the company includes the​ following: 1....
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT