Question
Required: Prepare a cash flow statement, in good form, using the indirect method for operating activities. Orion Company's comparative balance sheets for 2016 and 2017
Required: Prepare a cash flow statement, in good form, using the indirect method for operating activities. Orion Company's comparative balance sheets for 2016 and 2017 are presented below.
Orion Company | |||
Balance Sheets | |||
December 31 | Increase | ||
2017 | 2016 | (Decrease) | |
Assets | |||
Cash | 337,000 | 246,000 | 91,000 |
Accounts receivable, net | 420,000 | 280,000 | 140,000 |
Marketable securities | 15,000 | 0 | 15,000 |
Inventories | 520,000 | 440,000 | 80,000 |
Land | 650,000 | 400,000 | 250,000 |
Plant and equipment | 1,160,000 | 1,266,000 | (106,000) |
Less: Accumulated depreciation | (180,000) | (200,000) | 20,000 |
Total assets | 2,922,000 | 2,432,000 | 490,000 |
Liabilities and Stockholders' Equity | |||
Liabilities | |||
Accounts payable | 660,000 | 500,000 | 160,000 |
Accrued wages | 540,000 | 520,000 | 20,000 |
Long-term bonds (due 7/1/2023) | 260,000 | 360,000 | (100,000) |
Total liabilities | 1,460,000 | 1,380,000 | 80,000 |
Stockholders' equity: | |||
Common stock and APIC | 966,000 | 760,000 | 206,000 |
Retained earnings | 496,000 | 292,000 | 204,000 |
Total stockholders' equity | 1,462,000 | 1,052,000 | 410,000 |
Total liabilities and stockholders' equity | 2,922,000 | 2,432,000 | 490,000 |
Orion Company | |
Income Statement for the Year Ended December 31, 2017 | |
Sales | 1,600,000 |
Gain on sale of marketable securities | 2,000 |
Gain on extinguishment of debt | 44,000 |
Total revenue and gains | 1,646,000 |
Expenses | |
Cost of goods sold | 720,000 |
Personnel costs | 386,000 |
Depreciation | 40,000 |
Loss on sale of equipment | 8,000 |
Interest | 32,000 |
Miscellaneous | 16,000 |
Total expenses | 1,202,000 |
Income before income taxes | 444,000 |
Income tax expense | 200,000 |
Net income | 244,000 |
1. On Jan 11, 2017, Orion purchased land for $170,000 cash
2. On Jan 23, 2017, Orion extinguished long-term bonds with a face value of $100,000
3. On Feb 8, 2017, Orion issued 8,400 shares of common stock for cash. The stock was issued at $15 per share.
4. Orion purchased marketable securities for $30,000 on Mar 15, 2017; one-half of the securities were later sold on Dec 3, 2017
5. On June 9, 2017, Orion issued 7,600 shares of common stock for land. The common stock and land had current market values of $80,000 at the time of the transaction
6. On July 1, 2017, Orion declared and paid a $40,000 cash dividend
7. On Oct 18, 2017, Orion sold equipment costing $106,000, with a booked value of $46,000, for $38,000 cash
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