Question
Statement of Cash Flows Using a Work SheetIndirect Method (Appendix) Wabash Corp. just completed another successful year, as indicated by the following income statement: For
-
Statement of Cash Flows Using a Work SheetIndirect Method (Appendix)
Wabash Corp. just completed another successful year, as indicated by the following income statement:
For the Year Ended December 31, 2017
Sales revenue $2,460,000 Cost of goods sold 1,400,000 Gross profit $1,060,000 Operating expenses 460,000 Income before interest and taxes $600,000 Interest expense 100,000 Income before taxes $500,000 Income tax expense 150,000 Net income $350,000
Presented here are comparative balance sheets:
December 31 2017 2016 Cash $140,000 $210,000 Accounts receivable 60,000 145,000 Inventory 200,000 180,000 Prepayments 15,000 25,000 Total current assets $415,000 $560,000 Land $600,000 $700,000 Plant and equipment 850,000 600,000 Accumulated depreciation (225,000) (200,000) Total long-term assets $1,225,000 $1,100,000 Total assets $1,640,000 $1,660,000 Accounts payable $140,000 $120,000 Other accrued liabilities 50,000 55,000 Income taxes payable 80,000 115,000 Total current liabilities $270,000 $290,000 Long-term bank loan payable $200,000 $250,000 Common stock $450,000 $400,000 Retained earnings 720,000 720,000 Total stockholders' equity $1,170,000 $1,120,000 Total liabilities and stockholders' equity $1,640,000 $1,660,000
Other information is as follows:
- Dividends of $350,000 were declared and paid during the year.
- Operating expenses include $25,000 of depreciation.
- Land was sold for its book value, and new plant and equipment were acquired for cash.
- Part of the bank loan was repaid, and additional common stock was issued for cash.
The president has asked you some questions about the year's results. She is very impressed with the profit margin of 14% (net income divided by sales revenue). She is bothered, however, by the decline in the company's cash balance during the year. One of the conditions of the existing bank loan is that the company maintain a minimum cash balance of $100,000.
Required:
1. Using the format in the chapter's appendix, prepare a statement of cash flows work sheet. If an amount box does not require an entry, leave it blank.
Balances Cash Inflows (Outflows) Accounts 12/31/17 12/31/16 Changes Operating Investing Financing Cash Accounts Receivable Inventory Prepayments Land Plant and Equipment Accumulated Depreciation Accounts Payable Other Accrued Liabilities Income Taxes Payable Long-Term Bank Loan Payable Common Stock Retained Earnings Net Income Totals $ $ $ $ $ $ Net increase (decrease) in cash $
Statement of Cash Flows Using a Work SheetIndirect Method (Appendix)
Wabash Corp. just completed another successful year, as indicated by the following income statement:
For the Year Ended December 31, 2017 | |
Sales revenue | $2,460,000 |
Cost of goods sold | 1,400,000 |
Gross profit | $1,060,000 |
Operating expenses | 460,000 |
Income before interest and taxes | $600,000 |
Interest expense | 100,000 |
Income before taxes | $500,000 |
Income tax expense | 150,000 |
Net income | $350,000 |
Presented here are comparative balance sheets:
December 31 | |||
2017 | 2016 | ||
Cash | $140,000 | $210,000 | |
Accounts receivable | 60,000 | 145,000 | |
Inventory | 200,000 | 180,000 | |
Prepayments | 15,000 | 25,000 | |
Total current assets | $415,000 | $560,000 | |
Land | $600,000 | $700,000 | |
Plant and equipment | 850,000 | 600,000 | |
Accumulated depreciation | (225,000) | (200,000) | |
Total long-term assets | $1,225,000 | $1,100,000 | |
Total assets | $1,640,000 | $1,660,000 | |
Accounts payable | $140,000 | $120,000 | |
Other accrued liabilities | 50,000 | 55,000 | |
Income taxes payable | 80,000 | 115,000 | |
Total current liabilities | $270,000 | $290,000 | |
Long-term bank loan payable | $200,000 | $250,000 | |
Common stock | $450,000 | $400,000 | |
Retained earnings | 720,000 | 720,000 | |
Total stockholders' equity | $1,170,000 | $1,120,000 | |
Total liabilities and stockholders' equity | $1,640,000 | $1,660,000 |
Other information is as follows:
- Dividends of $350,000 were declared and paid during the year.
- Operating expenses include $25,000 of depreciation.
- Land was sold for its book value, and new plant and equipment were acquired for cash.
- Part of the bank loan was repaid, and additional common stock was issued for cash.
The president has asked you some questions about the year's results. She is very impressed with the profit margin of 14% (net income divided by sales revenue). She is bothered, however, by the decline in the company's cash balance during the year. One of the conditions of the existing bank loan is that the company maintain a minimum cash balance of $100,000.
Required:
1. Using the format in the chapter's appendix, prepare a statement of cash flows work sheet. If an amount box does not require an entry, leave it blank.
Balances | Cash Inflows (Outflows) | |||||
Accounts | 12/31/17 | 12/31/16 | Changes | Operating | Investing | Financing |
Cash | ||||||
Accounts Receivable | ||||||
Inventory | ||||||
Prepayments | ||||||
Land | ||||||
Plant and Equipment | ||||||
Accumulated Depreciation | ||||||
Accounts Payable | ||||||
Other Accrued Liabilities | ||||||
Income Taxes Payable | ||||||
Long-Term Bank Loan Payable | ||||||
Common Stock | ||||||
Retained Earnings | ||||||
Net Income | ||||||
Totals | $ | $ | $ | $ | $ | $ |
Net increase (decrease) in cash | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered 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