Question
Statement of Cash FlowsIndirect Method Glendive Corp. is in the process of preparing its statement of cash flows for the year ended June 30, 2017.
Statement of Cash FlowsIndirect Method
Glendive Corp. is in the process of preparing its statement of cash flows for the year ended June 30, 2017. An income statement for the year and comparative balance sheets are as follows:
For the Year Ended June 30, 2017 | |
Sales revenue | $550,000 |
Cost of goods sold | 350,000 |
Gross profit | $200,000 |
General and administrative expenses | $55,000 |
Depreciation expense | 75,000 |
Loss on sale of plant assets | 5,000 |
Total expenses and losses | $135,000 |
Income before interest and taxes | $65,000 |
Interest expense | 15,000 |
Income before taxes | $50,000 |
Income tax expense | 17,000 |
Net income | $33,000 |
June 30 | |||
2017 | 2016 | ||
Cash | $31,000 | $40,000 | |
Accounts receivable | 90,000 | 75,000 | |
Inventory | 80,000 | 95,000 | |
Prepaid rent | 12,000 | 16,000 | |
Total current assets | $213,000 | $226,000 | |
Land | $250,000 | $170,000 | |
Plant and equipment | 750,000 | 600,000 | |
Accumulated depreciation | (310,000) | (250,000) | |
Total long-term assets | $690,000 | $520,000 | |
Total assets | $903,000 | $746,000 | |
Accounts payable | $155,000 | $148,000 | |
Other accrued liabilities | 32,000 | 26,000 | |
Income taxes payable | 8,000 | 10,000 | |
Total current liabilities | $195,000 | $184,000 | |
Long-term bank loan payable | $100,000 | $130,000 | |
Common stock | $350,000 | $200,000 | |
Retained earnings | 258,000 | 232,000 | |
Total stockholders' equity | $608,000 | $432,000 | |
Total liabilities and stockholders' equity | $903,000 | $746,000 |
Dividends of $7,000 were declared and paid during the year. New plant assets were purchased during the year for $195,000 in cash. Also, land was purchased for cash. Plant assets were sold during the year for $25,000 in cash. The original cost of the assets sold was $45,000, and their book value was $30,000. Additional stock was issued for cash, and a portion of the bank loan was repaid.
Required:
1. Prepare a statement of cash flows for 2017 using the indirect method in the Operating Activities section. Use the minus sign to indicate cash payments, cash outflows, or decreases in cash.
Glendive Corp. | |
Statement of Cash Flows | |
For the Year Ended June 30, 2017 | |
Cash Flows from Operating Activities | |
Net income | $fill in the blank 8ad87303b03df96_2 |
Adjustments to reconcile net income to net cash provided by operating activities: | |
fill in the blank 8ad87303b03df96_4 | |
fill in the blank 8ad87303b03df96_6 | |
fill in the blank 8ad87303b03df96_8 | |
fill in the blank 8ad87303b03df96_10 | |
fill in the blank 8ad87303b03df96_12 | |
fill in the blank 8ad87303b03df96_14 | |
fill in the blank 8ad87303b03df96_16 | |
fill in the blank 8ad87303b03df96_18 | |
$fill in the blank 8ad87303b03df96_20 | |
Cash Flows from Investing Activities | |
$fill in the blank 8ad87303b03df96_22 | |
fill in the blank 8ad87303b03df96_24 | |
fill in the blank 8ad87303b03df96_26 | |
$fill in the blank 8ad87303b03df96_28 | |
Cash Flows from Financing Activities | |
$fill in the blank 8ad87303b03df96_30 | |
fill in the blank 8ad87303b03df96_32 | |
fill in the blank 8ad87303b03df96_34 | |
$fill in the blank 8ad87303b03df96_36 | |
$fill in the blank 8ad87303b03df96_38 | |
Cash balance, June 30, 2016 | fill in the blank 8ad87303b03df96_39 |
Cash balance, June 30, 2017 | $fill in the blank 8ad87303b03df96_40 |
2. Cash flow from operations computed under the direct method is
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