Question
Below are the comparative income statements and balance sheets for Arduous Company for the years ending on December 31, 2012 and December 31, 2013. Prepare
Below are the comparative income statements and balance sheets for Arduous Company for the years ending on December 31, 2012 and December 31, 2013. Prepare a statement of cash flows using the INDIRECT method in good form. |
ARDUOUS COMPANY Comparative Balance Sheets December 31, 2013 and 2012 ($ in millions) | ||||
2013 | 2012 | |||
Assets | ||||
Cash | $ | 116 | 81 | |
Accounts receivable | 190 | 194 | ||
Investment revenue receivable | 6 | 4 | ||
Inventory | 205 | 200 | ||
Prepaid insurance | 4 | 8 | ||
Long-term investment | 156 | 125 | ||
Land | 196 | 150 | ||
Buildings and equipment | 412 | 400 | ||
Less: Accumulated depreciation | (97) | (120) | ||
Patent | 30 | 32 | ||
Total Assets | $ | 1,218 | 1,074 | |
Liabilities | ||||
Accounts payable | $ | 50 | 65 | |
Salaries payable | 6 | 11 | ||
Bond interest payable | 8 | 4 | ||
Income tax payable | 12 | 14 | ||
Deferred income tax liability | 11 | 8 | ||
Notes payable | 23 | 0 | ||
Lease liability | 82 | 0 | ||
Bonds payable | 215 | 275 | ||
Discount on bonds | (22) | (25) | ||
Shareholders Equity | ||||
Common stock | 430 | 410 | ||
Paid-in capital excess of par | 95 | 85 | ||
Preferred stock | 75 | 0 | ||
Retained earnings | 242 | 227 | ||
Less: Treasury stock | (9) | 0 | ||
Total Liabilities and Equity | $ | 1,218 | $ | 1,074 |
ARDUOUS COMPANY Income Statement For Year Ended December 31, 2013 ($ in millions) | ||||||
Revenues | ||||||
Sales revenue | $ | 410 | ||||
Investment revenue | 11 | |||||
Gain on sale of treasury bills | 2 | $423 | ||||
Expenses | ||||||
Cost of goods sold | 180 | |||||
Salaries expense | 73 | |||||
Depreciation expense | 12 | |||||
Patent amortization expense | 2 | |||||
Insurance expense | 7 | |||||
Bond interest expense | 28 | |||||
Loss on Machine Damage | 18 | |||||
Income Tax Expense | 36 | 356 | ||||
Net Income | $ | 67 | ||||
Additional information from the accounting records: | |
a. | Investment revenue includes the companys $6 million share of net income in a company that is accounted for with the equity method. |
b. | A machine originally costing $70 million that was half way depreciated was rendered unusable by a flood. The machine parts were sold for $17 million |
c. | Treasury bills were sold at a gain of $2 million. They were classified as cash equivalents. |
d. | Temporary differences in taxes caused deferred income tax to increase by $3 million. |
e. | The preferred stock of a company was purchased for $25 million as a long term investment. |
f. | Land that cost $46 million was acquired for cash and a $23 million note (15% for 4 years). |
g. | A capital lease was initiated with pv of lease payments of $82 million for the building. |
h. | A 4% stock dividend (4 million shares) was given when the market price of the $5 par stock was $7.50 |
i. | After the stock dividend, 1 million shares were put in the treasury at a cost of $9 million |
j. | $60 million in bonds were retired. |
Required: | |
Prepare the statement of cash flows for Arduous Company using the indirect method. (Do not round your intermediate calculations. Enter your answers in millions (i.e., 10,000,000 should be entered as 10.) . Amounts to be deducted should be indicated with a minus sign.) Show your work. | |
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started