Question
Problem 21-11 Prepare a statement of cash flows; direct method [LO21-3, 21-8] The comparative balance sheets for 2016 and 2015 and the income statement for
Problem 21-11 Prepare a statement of cash flows; direct method [LO21-3, 21-8]
The comparative balance sheets for 2016 and 2015 and the income statement for 2016 are given below for Arduous Company. Additional information from Arduouss accounting records is provided also. |
ARDUOUS COMPANY Comparative Balance Sheets December 31, 2016 and 2015 ($ in millions) | ||||
2016 | 2015 | |||
Assets | ||||
Cash | $ | 154 | $ | 100 |
Accounts receivable | 209 | 232 | ||
Investment revenue receivable | 25 | 23 | ||
Inventory | 226 | 219 | ||
Prepaid insurance | 23 | 32 | ||
Long-term investment | 213 | 144 | ||
Land | 234 | 169 | ||
Buildings and equipment | 431 | 438 | ||
Less: Accumulated depreciation | (117) | (158) | ||
Patent | 53 | 56 | ||
$ | 1,451 | $ | 1,255 | |
Liabilities | ||||
Accounts payable | $ | 69 | $ | 103 |
Salaries payable | 25 | 37 | ||
Bond interest payable | 27 | 23 | ||
Income tax payable | 31 | 38 | ||
Deferred income tax liability | 49 | 27 | ||
Notes payable | 32 | 0 | ||
Lease liability | 101 | 0 | ||
Bonds payable | 234 | 313 | ||
Less: Discount on bonds | (41) | (46) | ||
Shareholders Equity | ||||
Common stock | 465 | 429 | ||
Paid-in capitalexcess of par | 119 | 104 | ||
Preferred stock | 94 | 0 | ||
Retained earnings | 274 | 227 | ||
Less: Treasury stock | (28) | 0 | ||
$ | 1,451 | $ | 1,255 | |
ARDUOUS COMPANY Income Statement For Year Ended December 31, 2016 ($ in millions) | ||||||
Revenues | ||||||
Sales revenue | $ | 589 | ||||
Investment revenue | 30 | |||||
Gain on sale of treasury bills | 2 | $ | 621 | |||
Expenses and loss: | ||||||
Cost of goods sold | 199 | |||||
Salaries expense | 92 | |||||
Depreciation expense | 13 | |||||
Patent amortization expense | 2 | |||||
Insurance expense | 26 | |||||
Bond interest expense | 47 | |||||
Loss on machine damage | 34 | |||||
Income tax expense | 55 | 468 | ||||
Net income | $ | 153 | ||||
Additional information from the accounting records: | |
a. | Investment revenue includes Arduous Companys $25 million share of the net income of Demur Company, an equity method investee. |
b. | Treasury bills were sold during 2016 at a gain of $2 million. Arduous Company classifies its investments in Treasury bills as cash equivalents. |
c. | A machine originally costing $108 million that was one-half depreciated was rendered unusable by a flood. Most major components of the machine were unharmed and were sold for $20 million. |
d. | Temporary differences between pretax accounting income and taxable income caused the deferred income tax liability to increase by $22 million. |
e. | The preferred stock of Tory Corporation was purchased for $44 million as a long-term investment. |
f. | Land costing $65 million was acquired by issuing $33 million cash and a 10%, four-year, $32 million note payable to the seller. |
g. | The right to use a building was acquired with a 15-year lease agreement; present value of lease payments, $101 million. |
h. | $79 million of bonds were retired at maturity. |
i. | In February, Arduous issued a 4% stock dividend (6 million shares). The market price of the $6 par value common stock was $8.50 per share at that time. Also the company paid a cash dividend. |
j. | In April, 1 million shares of common stock were repurchased as treasury stock at a cost of $28.00 million. |
I NEED HELP WITH CREATING THE CASH FLOW STATEMENT FOR DEC 31.
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