Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Splish Brothers Inc. follows IFRS and has adopted the policy of classifying interest paid as operating activities and dividends paid as financing activities. Comparative SFP

Splish Brothers Inc. follows IFRS and has adopted the policy of classifying interest paid as operating activities and dividends paid as financing activities. Comparative SFP accounts of Splish Brothers Inc., and its statement of income for the year ending December 31, 2020, follow:



 December 31







2020
2019
Change
Cash
$46,000


$51,000



$(5,000)
Cash equivalents (Note 1)

38,000


46,400


(8,400)
Accounts receivable

349,000


280,000



69,000

Prepaid insurance

15,300


31,900



(16,600)
Inventory
399,000


363,000



36,000

Supplies
13,000



17,000



(4,000
)
Long-term investment, at equity (Note 7)

415,000


402,800



12,200

Land (Note 6)

638,000


513,000



125,000

Buildings (Note 3)

1,310,000



1,280,000



30,000


Accumulated depreciation—buildings

(400,000
)

(360,000
)

(40,000
)
Equipment (Note 4)

630,000


637,900



(7,900
)
Accumulated depreciation—equipment

(160,000
)

(135,000
)

(25,000
)
Patent

100,000



100,000



–0–


Accumulated amortization

(40,000
)

(35,000
)

(5,000
)


$3,353,300


$3,193,000



$160,300

Bank overdrafts (temporary)

$0


$87,400



$(87,400)
Accounts payable

168,000



159,000



9,000

Income tax payable

26,000



35,000


(9,000
)
Accrued liabilities

58,000



49,000


9,000

Dividends payable

18,000



48,000


(30,000
)
Long-term notes payable

420,000


460,000


(40,000
)
Bonds payable

999,000


995,000


4,000


Preferred shares (Note 2)

486,000


380,000


106,000

Common shares
747,000



677,000


70,000

Retained earnings
431,300



302,600



128,700



$3,353,300



$3,193,000


$160,300

Income Statement


Revenues 
 
 Sales revenue
$992,000 
 Investment income
90,000
$1,082,000
Expenses and Losses 
 
 Cost of goods sold
310,000 
 Sales commissions expense
105,000 
 Operating expenses (Note 5)
166,000 
 Salaries and wages expense
104,000 
 Interest expense
99,000 
 Loss on disposal of equipment (Note 4)
11,000 
 Income tax expense
96,000 891,000
Net Income 
 $191,000

The following is additional information about Splish Brothers’s transactions during the year ended December 31, 2020.


1.
The cash equivalents are typically term deposits that are very liquid and mature on average in 60 days. The bank overdrafts are temporary and reverse within a few days. Splish Brothers has opted to show these as cash and cash equivalents on its statement of cash flows.
2.
During the year, preferred shares with a carrying amount of $18,000 were converted to common shares.
3.
There were no disposals of buildings during the year 2020.
4.
Equipment with an original cost of $46,000 and carrying amount of $14,000 was sold at a loss during the year.
5.
All depreciation and amortization expense is included in operating expenses.
6.
During the year, Splish Brothers obtained land with a fair value of $100,000 in exchange for its preferred shares.
7.
Investment income includes the equity earnings of $62,000 from a long-term investment accounted for using the equity method and from interest revenue on the short-term investments referred to in note 1 above.


Prepare the statement of cash flows for the year ended December 31, 2020, for Splish Brothers Inc. using the indirect method. Prepare any additional disclosure notes that are required, including a table that shows the details of the cash and cash equivalents accounts at the end of each period. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000). Do not leave any answer field blank. Enter 0 for amounts.)


Splish Brothers Inc.
Statement of Cash Flows (Indirect Method)


 


 $ 



Adjustments to reconcile net income to
net cash provided by operating activities:





$ 












































 


 

$ 











 
 

 













 
 


 


 


 $ 
 



Non-cash investing and financing activities






$ 
 



Additional disclosures:






$ 



$ 
Cash and Cash Equivalents:
2020
2019

$ 
$ 






$ 
$ 

Step by Step Solution

3.31 Rating (139 Votes )

There are 3 Steps involved in it

Step: 1

Splish Brothers Incorporation Statement of Cash flows for the year ended 31 December 2020 Net Profit before Interest Tax and Excluding Investment Income 296000 Adjustment of Non Cash Expenses Deprecia... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting

Authors: LibbyShort

7th Edition

78111021, 978-0078111020

More Books

Students also viewed these Accounting questions

Question

=+b) Which model do you prefer? Explain briefly. Section 18.4

Answered: 1 week ago

Question

Explain the pages in white the expert taxes

Answered: 1 week ago

Question

Explain the two concepts of return on investment.

Answered: 1 week ago