Question
Statement of Cash Flows (Indirect Method) Rainbow Companys income statement and comparative balance sheets follow. RAINBOW COMPANY Income Statement For Year Ended December 31,2019 Sales
Statement of Cash Flows (Indirect Method) Rainbow Companys income statement and comparative balance sheets follow.
RAINBOW COMPANY | ||
---|---|---|
Income Statement | ||
For Year Ended December 31,2019 | ||
Sales | $375,000 | |
Dividend income | 7,500 | |
382,500 | ||
Cost of goods sold | $220,000 | |
Wages and other operating expenses | 65,000 | |
Depreciation expense | 19,500 | |
Patent amortization expense | 3,500 | |
Interest expense | 6,500 | |
Income tax expense | 22,000 | |
Loss on sale of equipment | 2,500 | |
Gain on sale of investments | (5,000) | 334,000 |
Net income | $48,500 |
RAINBOW COMPANY | ||
---|---|---|
Balance Sheet | ||
Dec. 31, | Dec. 31, | |
2019 | 2018 | |
Assets | ||
Cash and cash equivalents | $9,500 | $12,500 |
Accounts receivable | 20,000 | 15,000 |
Inventory | 51,500 | 38,500 |
Prepaid expenses | 5,000 | 3,000 |
InvestmentsAvailable-for-sale | 0 | 28,500 |
Land | 95,000 | 50,000 |
Buildings | 222,500 | 175,000 |
Accumulated depreciationBuildings | (45,500) | (37,500) |
Equipment | 89,500 | 112,500 |
Accumulated depreciationEquipment | (21,000) | (23,000) |
Patents | 25,000 | 16,000 |
Total assets | $451,500 | $390,500 |
Liabilities and Stockholders Equity | ||
Accounts payable | $10,000 | $8,000 |
Interest payable | 3,000 | 2,500 |
Income tax payable | 4,000 | 5,000 |
Bonds payable | 77,500 | 62,500 |
Preferred stock ($100 par value) | 50,000 | 37,500 |
Common stock ($5 par value) | 189,500 | 182,000 |
Paid-in capital in excess of par valueCommon | 66,500 | 62,000 |
Retained earnings | 51,000 | 27,500 |
AOCI (unrealized gain on investments) | 0 | 3,500 |
Total liabilities and equity | $451,500 | $390,500 |
During 2019, the following transactions and events occurred in addition to the companys usual business activities. (1) Sold AFS investments costing $25,000 for $30,000 cash. Unrealized gains totaling $3,500 related to these investments had been recorded in earlier years. (2) Purchased land for cash. (3) Capitalized an expenditure made to improve the building. (4) Sold equipment for $7,000 cash that originally cost $23,000 and had $13,500 accumulated depreciation. (5) Issued bonds payable at face value for cash. (6) Acquired a patent with a fair value of $12,500 by issuing 250 shares of preferred stock at par value. (7) Declared and paid a $25,000 cash dividend. (8) Issued 1,500 shares of common stock for cash at $8 per share. (9) Recorded depreciation of $8,000 on buildings and $11,500 on equipment. Required a. Compute the change in cash and cash equivalents that occurred during 2019. Note: Do not use a negative sign with your answer. $Answer
AnswerIncrease in cash and cash equivalentsDecrease in cash and cash equivalentsNeither an increase or decrease in cash and cash equivalents
b. Prepare a 2019 statement of cash flows using the indirect method. Note: If a label isn't required, enter "N/A" for the label and enter zero for the amount (or leave the amount blank).
RAINBOW COMPANY | ||
---|---|---|
Statement of Cash Flows | ||
For Year Ended December 31, 2019 | ||
Operating Activities | ||
Net Income | Answer
| |
Add (Deduct) Items to Convert Net Income to | ||
Cash from Operations | ||
Depreciation | Answer
| |
AnswerImprovements to BuildingIssuance of Preferred StockPaid-in Capital IncreasePatent AmortizationPayment of DividendsPurchase of PatentRetained Earnings IncreaseN/A
| Answer
| |
AnswerLoss on Sale of EquipmentGain on Sale of EquipmentSale of EquipmentPurchase of EquipmentN/A
| Answer
| |
AnswerLoss on Sale of InvestmentsGain on Sale of InvestmentsSale of InvestmentsPurchase of InvestmentsN/A
| Answer
| |
Accounts Receivable Increase | Answer
| |
Inventory Increase | Answer
| |
Prepaid Expenses Increase | Answer
| |
Accounts Payable Increase | Answer
| |
Interest Payable Increase | Answer
| |
Income Tax Payable Decrease | Answer
| |
AnswerNet Cash Provided by Operating ActivitiesNet Cash Used by Operating ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Used by Investing ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Used by Financing Activities
| Answer
| |
Investing Activities | ||
AnswerLoss on Sale of InvestmentsGain on Sale of InvestmentsSale of InvestmentsPurchase of InvestmentsN/A
| Answer
| |
Purchase of Land | Answer
| |
AnswerImprovements to BuildingIssuance of Preferred StockPaid-in Capital IncreasePatent AmortizationPayment of DividendsPurchase of PatentRetained Earnings IncreaseN/A
| Answer
| |
AnswerLoss on Sale of EquipmentGain on Sale of EquipmentSale of EquipmentPurchase of EquipmentN/A
| Answer
| |
AnswerNet Cash Provided by Operating ActivitiesNet Cash Used by Operating ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Used by Investing ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Used by Financing Activities
| Answer
| |
Financing Activities | ||
Issuance of Bonds Payable | Answer
| |
Issuance of Common Stock | Answer
| |
AnswerImprovements to BuildingIssuance of Preferred StockPaid-in Capital IncreasePatent AmortizationPayment of DividendsPurchase of PatentRetained Earnings IncreaseN/A
| Answer
| |
AnswerNet Cash Provided by Operating ActivitiesNet Cash Used by Operating ActivitiesNet Cash Provided by Investing ActivitiesNet Cash Used by Investing ActivitiesNet Cash Provided by Financing ActivitiesNet Cash Used by Financing Activities
| Answer
| |
Net Decrease in Cash and Cash Equivalents | Answer
| |
Cash and Cash Equivalents at Beginning of Year | Answer
| |
Cash and Cash Equivalents at End of Year | Answer
|
c. Prepare separate schedules showing (1) cash paid for interest and for income taxes and (2) noncash investing and financing transactions. (1)
Supplemental Cash Flow Disclosures | |
---|---|
Cash Paid for Interest | Answer
|
Cash Paid for Income Taxes | Answer
|
(2) Schedule of Noncash Investing and Financing Activities AnswerCapitalization of Building ImprovementDeclaration of Cash DividendIssuance of BondsIssuance of Preferred Stock to Acquire PatentSale of EquipmentN/A
$Answer
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