Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Use the information provided below to prepare a reconciliation of net income to cash flows from operating activities. Amounts to be deducted must be entered
Use the information provided below to prepare a reconciliation of net income to cash flows from operating activities. Amounts to be deducted must be entered with a minus sign. Document your calculations. |
Peoria Corporation | |||
Comparative Balance Sheets | |||
December 31, 2018 and 2017 | |||
December 31 | |||
2018 | 2017 | ||
Assets | |||
Cash | 52,000 | 90,000 | |
Accounts Receivable | 180,000 | 130,000 | |
Merchandise Inventory | 230,000 | 200,000 | |
Prepaid Insurance | 15,000 | 25,000 | |
Land | 750,000 | 600,000 | |
Equipment | 700,000 | 500,000 | |
Less: Accum. Depr. | (250,000) | (200,000) | |
Totals | 1,677,000 | 1,345,000 | |
Liabilities & Stockholders' Equity | |||
Accounts Payable | 130,000 | 148,000 | |
Wages Payable | 68,000 | 63,000 | |
Income Taxes Payable | 90,000 | 110,000 | |
Long-term Note Payable | 350,000 | 300,000 | |
Common Stock | 550,000 | 400,000 | |
Retained Earnings | 489,000 | 324,000 | |
Totals | 1,677,000 | 1,345,000 |
Peoria Corporation | ||
Income Statement | ||
For the year ended December 31, 2018 | ||
Sales | 1,250,000 | |
Cost of Goods Sold | 700,000 | |
Gross Margin | 550,000 | |
Depreciation Expense | 50,000 | |
Other Operating Expenses | 100,000 | |
Income from Operations | 400,000 | |
Other Income (Expenses): | ||
Interest Expense | 25,000 | |
Income before Income Taxes | 375,000 | |
Income Taxes Expense | 150,000 | |
Net Income | 225,000 |
Additional information for 2018: | ||
A. | Cash received from long-term borrowing | 50,000 |
B. | Cash paid for merchandise inventory | 748,000 |
C. | Cash paid for income taxes | 170,000 |
D. | Cash dividends paid | 60,000 |
E. | Cash paid for other operating expenses | 85,000 |
F. | Cash paid to purchase equipment | 200,000 |
G. | Cash received from customers | 1,200,000 |
H. | Cash received from issuing stock | 150,000 |
I. | Cash paid to purchase land | 150,000 |
J. | Cash paid for interest | 25,000 |
K. | Issued mortgage for land and building. | 200,000 |
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