MADISON COMPANY Statement of Cash Flows For Year Ended December 31, 2019 Cash Flow from Operating Activities Net Income Add (deduct) items to convert net income to cash basis Depreciation Patent Amortization Gain on Exchange of Land for Patent Accounts Receivable Inventory Accounts Payable Interest Payable Income Tax Payable Cash Flow Provided by Operating Activities Cash Flow from Investing Activities Sale of Equipment Improvements to Building Cash Used by Investing
Statement of Cash Flows (Indirect Method)
The Madison Company’s income statement and comparative balance sheets as of December 31 of 2019 and 2018 follow:
MADISON COMPANY Income Statement For the Year Ended December 31, 2019 |
||
---|---|---|
Sales Revenue | $825,000 | |
Cost of Goods Sold | $530,000 | |
Wages and Other Operating Expenses | 179,000 | |
29,000 | ||
Patent Amortization Expense | 6,000 | |
Interest Expense | 18,000 | |
Income Tax Expense | 25,000 | |
Gain on exchange of land for patent | (37,000) | 750,000 |
Net Income | $75,000 |
MADISON COMPANY Balance Sheets |
||
---|---|---|
Dec. 31, 2019 | Dec. 31, 2018 | |
Assets | ||
Cash | $67,000 | $25,000 |
64,000 | 49,000 | |
Inventory | 85,000 | 66,000 |
Land | 117,000 | 160,000 |
Building and Equipment | 441,000 | 353,000 |
(122,000) | (100,000) | |
Patent | 74,000 | - |
Total Assets | $726,000 | $553,000 |
Liabilities and |
||
Accounts Payable | $36,000 | $26,000 |
Interest Payable | 13,000 | 8,000 |
Income Tax Payable | 7,000 | 12,000 |
Bonds Payable | 190,000 | 75,000 |
Common Stock | 350,000 | 350,000 |
130,000 | 82,000 | |
Total Liabilities and Stockholders’ Equity | $726,000 | $553,000 |
During 2019, $27,000 of cash dividends were declared and paid. A patent valued at $80,000 was obtained in exchange for land. Equipment that originally cost $20,000 and had $7,000 accumulated depreciation was sold for $13,000 cash. Bonds payable were sold for cash and cash was used to pay for structural improvements to the building.
Required
a. Compute the change in cash that occurred during 2019.
b. Prepare a statement of cash flows using the indirect method.
a. Change in Cash during 2019 $Answer
Answer
b. Use a negative sign with
MADISON COMPANY Statement of Cash Flows For Year Ended December 31, 2019 |
||
---|---|---|
Cash Flow from Operating Activities | ||
Net Income |
|
|
Add (deduct) items to convert net income to cash basis | ||
Depreciation |
|
|
Patent Amortization |
|
|
Gain on Exchange of Land for Patent |
|
|
Accounts Receivable |
|
|
Inventory |
|
|
Accounts Payable |
|
|
Interest Payable |
|
|
Income Tax Payable |
|
|
Cash Flow Provided by Operating Activities |
|
|
Cash Flow from Investing Activities | ||
Sale of Equipment |
|
|
Improvements to Building |
|
|
Cash Used by Investing Activities |
|
|
Cash Flow from Financing Activities | ||
Issuance of Bonds Payable |
|
|
Payment of Dividends |
|
|
Cash Provided by Financing Activities |
|
|
NetChange in Cash |
|
|
Cash at Beginning of Year |
|
|
Cash at End of Year |
Trending now
This is a popular solution!
Step by step
Solved in 3 steps