Question
Forten Company's current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits
Forten Company's current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, and (4) all debits to Accounts Payable reflect cash payments for inventory.
FORTEN COMPANY Income Statement For Current Year Ended December 31 | |||||||
Sales | $ | 647,500 | |||||
Cost of goods sold | 298,000 | ||||||
Gross profit | 349,500 | ||||||
Operating expenses (excluding depreciation) | $ | 145,400 | |||||
Depreciation expense | 33,750 | 179,150 | |||||
Other gains (losses) | |||||||
Loss on sale of equipment | (18,125 | ) | |||||
Income before taxes | 152,225 | ||||||
Income taxes expense | 42,450 | ||||||
Net income | $ | 109,775 | |||||
FORTEN COMPANY Comparative Balance Sheets December 31 | |||||||||||
Current Year | Prior Year | ||||||||||
Assets | |||||||||||
Cash | $ | 69,400 | $ | 86,500 | |||||||
Accounts receivable | 85,400 | 63,625 | |||||||||
Inventory | 295,156 | 264,800 | |||||||||
Prepaid expenses | 1,340 | 2,155 | |||||||||
Total current assets | 451,296 | 417,080 | |||||||||
Equipment | 144,500 | 121,000 | |||||||||
Accum. depreciationEquipment | (43,125 | ) | (52,500 | ) | |||||||
Total assets | $ | 552,671 | $ | 485,580 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable | $ | 66,141 | $ | 134,175 | |||||||
Short-term notes payable | 13,900 | 8,600 | |||||||||
Total current liabilities | 80,041 | 142,775 | |||||||||
Long-term notes payable | 58,500 | 61,750 | |||||||||
Total liabilities | 138,541 | 204,525 | |||||||||
Equity | |||||||||||
Common stock, $5 par value | 182,250 | 163,250 | |||||||||
Paid-in capital in excess of par, common stock | 57,000 | 0 | |||||||||
Retained earnings | 174,880 | 117,805 | |||||||||
Total liabilities and equity | $ | 552,671 | $ | 485,580 | |||||||
Additional Information on Current Year Transactions
- The loss on the cash sale of equipment was $18,125 (details in b).
- Sold equipment costing $85,875, with accumulated depreciation of $43,125, for $24,625 cash.
- Purchased equipment costing $109,375 by paying $56,000 cash and signing a long-term note payable for the balance.
- Borrowed $5,300 cash by signing a short-term note payable.
- Paid $56,625 cash to reduce the long-term notes payable.
- Issued 3,800 shares of common stock for $20 cash per share.
- Declared and paid cash dividends of $52,700.
a) Prepare a complete statement of cash flows using the indirect method for the current year. (Amounts to be deducted should be indicated with a minus sign.)
b) Prepare a complete statement of cash flows using the direct method. (Amounts to be deducted should be indicated with a minus sign.)
Required: 1. Prepare a complete statement of cash flows using the indirect method for the current year. (Amounts to be deducted should be Indicated with a minus sign.) Answer is not complete. FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Net income S 109.775 Adjustments to reconcile net income to net cash provided by operations: Income statement items not affecting cash Depreciation expense 33.750 Loss on disposal of equipment 18.125 Changes in current assets and current liabilities Increase in accounts receivable (21.775) Increase in inventory (30.358) Decrease in prepaid expenses 815 Decrease in accounts payable (68,034) Increase in prepaid expenses 5.300 X Net cash provided by operating activities S Cash flows from investing activities Cash received from sale of equipment 24,625 Cash paid for equipment (50.000) SIS OOOOO Xolololo 47,600 > (31,375) Net cash used in investing activities Cash flows from financing activities: Cash paid on long-term note Cash received from issuing stock Cash paid for dividends (56,625) 76.000 (52.700) ON Net cash used in financing activities Net increase (decrease) in cash Cash balance at December 31. prior year Cash balance at December 31, current year (33.325) S (17.100) 86.500 S 69,400 Required: Prepare a complete statement of cash flows using the direct method. (Amounts to be deducted should be Indicated with a minus sign.) Answer is not complete. FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Cash received from customers IS 625.725 Cash paid for inventory (557.450) Cash paid for income taxes (42.450) 0 S 25,825 Cash flows from investing activities Cash received from sale of equipment Cash paid for equipment SI 24.625 (109.375) (84.750) Cash flows from financing activities Cash paid for dividends Cash paid on long-term note Cash received from issuing stock OOO (52.700) (3.250) X 78.000 X Net cash provided by financing activities Net increase (decrease) in cash Cash balance at December 31. prior year Cash balance at December 31, current year 20.050 S (38.875) 86,500 S 47.625
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