Note: To complete the assignment, go to the worksheet tab labeled Cash Flow and complete the statement of cash flows. INNOVATION ELECTRONICS, INC. Income Statement For the Year Ended December 31, 20X2 Net sales Gain on sale of land $ 2,430,000 6,500 Total revenues 2,436,500 Expenses: Cost of goods sold Operating expenses Depreciation expense Interest expense Income tax expense $ 1,565,000 598,000 16,000 17,000 63,000 Total expenses 2,259,000 Net income 177,500 Income Statement Balance Sheet Cash Flow A B C Note: To complete the assignment, go to the worksheet tab labeled Cash Flow and complete the statement of cash flows. Note: Additional information is included at the bottom of the statement. INNOVATION ELECTRONICS, INC. Balance Sheet At December 31 20X2 20X1 Assets Current assets: Cash Accounts receivable Inventory Prepaid insurance Long-term assets: Investments 184,420 | $ 68,700 134,500 2,980 25,740 83,000 128,000 4,560 Land Equipment Accumulated depreciation 211,000 208,500 203,000 (117,500) 120,000 255,000 203,000 (101,500) Total assets 895,600 | $ 717,800 Liabilities and Stockholders' Equity Current liabilities: Accounts payable 26,500 | $ 81,000 • . Income Statement Balance Sheet Cash Flow ... ... A B Liabilities and Stockholders' Equity Current liabilities: Accounts payable Interest payable Income tax payable Long-term liabilities: Notes payable Stockholders' equity: Common stock Retained earnings 26,500 $ 3,400 30,200 81,000 2,300 32,500 255,000 242,000 273,000 307,500 230,000 130,000 Total liabilities and stockholders’ equity 895,600 | $ 717,800 Additional Information for 20X2: 1. Assume that all increases and decreases in long term assets, long term liabilities, and common stock are a result of cash transactions. 2. Land costing $46,500 was sold, resulting in a gain of $6,500. No other long-term assets were sold. 3. Additional long-term investments were purchased. 4. An additional long-term note payable was signed. No repayments on notes were made. 5. Additional common stock was issued.
Note: To complete the assignment, go to the worksheet tab labeled Cash Flow and complete the statement of cash flows. INNOVATION ELECTRONICS, INC. Income Statement For the Year Ended December 31, 20X2 Net sales Gain on sale of land $ 2,430,000 6,500 Total revenues 2,436,500 Expenses: Cost of goods sold Operating expenses Depreciation expense Interest expense Income tax expense $ 1,565,000 598,000 16,000 17,000 63,000 Total expenses 2,259,000 Net income 177,500 Income Statement Balance Sheet Cash Flow A B C Note: To complete the assignment, go to the worksheet tab labeled Cash Flow and complete the statement of cash flows. Note: Additional information is included at the bottom of the statement. INNOVATION ELECTRONICS, INC. Balance Sheet At December 31 20X2 20X1 Assets Current assets: Cash Accounts receivable Inventory Prepaid insurance Long-term assets: Investments 184,420 | $ 68,700 134,500 2,980 25,740 83,000 128,000 4,560 Land Equipment Accumulated depreciation 211,000 208,500 203,000 (117,500) 120,000 255,000 203,000 (101,500) Total assets 895,600 | $ 717,800 Liabilities and Stockholders' Equity Current liabilities: Accounts payable 26,500 | $ 81,000 • . Income Statement Balance Sheet Cash Flow ... ... A B Liabilities and Stockholders' Equity Current liabilities: Accounts payable Interest payable Income tax payable Long-term liabilities: Notes payable Stockholders' equity: Common stock Retained earnings 26,500 $ 3,400 30,200 81,000 2,300 32,500 255,000 242,000 273,000 307,500 230,000 130,000 Total liabilities and stockholders’ equity 895,600 | $ 717,800 Additional Information for 20X2: 1. Assume that all increases and decreases in long term assets, long term liabilities, and common stock are a result of cash transactions. 2. Land costing $46,500 was sold, resulting in a gain of $6,500. No other long-term assets were sold. 3. Additional long-term investments were purchased. 4. An additional long-term note payable was signed. No repayments on notes were made. 5. Additional common stock was issued.
Financial Reporting, Financial Statement Analysis and Valuation
8th Edition
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Chapter3: Income Flows Versus Cash Flows: Understanding The Statement Of Cash Flow
Section: Chapter Questions
Problem 1HIC
Related questions
Question
Transcribed Image Text:1 Required:
2 Complete the statement of cash flows (indirect method) shown below by using formulas that reference
3 data from the income statement and balance sheet (found by clicking the tabs at the bottom of this
4 worksheet. Note: Blank cells may be included in calculations.
6
INNOVATION ELECTRONICS, INC.
7
Statement of Cash Flows
8
For the Year Ended December 31, 20X2
9 Cash Flows from Operating Activities:
10 Net income
11 Adjustments to reconcile net income to net cash
12 provided by operating activities:
13 Depreciation expense
14 Gain (on sale of land)
15 Changes in current assets and current liabilities:
16 Accounts receivable
17 Inventory
18 Prepaid insurance
19 Accounts payable
20 Interest payable
21 Income tax payable
22 Net cash provided by (used in) operating activities
23
24 Cash Flows from Investing Activities:
Income Statement
Balance Sheet
Cash Flow
READY
曲
+ 100%
A
В
D
E
19 Accounts payable
20 Interest payable
21 Income tax payable
22 Net cash provided by (used in) operating activities
23
24 Cash Flows from Investing Activities:
25 Purchase investments
26 Sale of land
27 Net cash provided by (used in) investing activities
28
29 Cash Flows from Financing Activities:
30 Issue common stock
31 Issue long term note
32 Net cash provided by (used in) financing activities
33 Net increase (decrease) in cash
34 Cash at beginning of the period
35 Cash at end of the period
36
37
38
39
40
41
42
Income Statement
Balance Sheet
Cash Flow
Transcribed Image Text:C
E
F
G
H
1 Note: To complete the assignment, go to the worksheet tab labeled Cash Flow
2 and complete the statement of cash flows.
3
INNOVATION ELECTRONICS, INC.
Income Statement
For the Year Ended December 31, 20X2
Net sales
Gain on sale of land
$ 2,430,000
8
6,500
9
10
Total revenues
2,436,500
11
12 Expenses:
Cost of goods sold
Operating expenses
Depreciation expense
Interest expense
Income tax expense
$ 1,565,000
598,000
13
14
15
16,000
17,000
63,000
16
17
18
19
Total expenses
2,259,000
20
21
Net income
177,500
22
23
24
25
Income Statement
Balance Sheet
Cash Flow
A
D
E
F
G
1 Note: To complete the assignment, go to the worksheet tab labeled Cash Flow
2 and complete the statement of cash flows.
3 Note: Additional information is included at the bottom of the statement.
4
INNOVATION ELECTRONICS, INC.
5
Balance Sheet
6.
At December 31
7
20X2
20X1
8
Assets
Current assets:
184,420 | $
68,700
134,500
2,980
25,740
83,000
128,000
4,560
Cash
Accounts receivable
Inventory
Prepaid insurance
14 Long-term assets:
Investments
Land
Equipment
Accumulated depreciation
10
$4
11
12
13
211,000
120,000
255,000
203,000
(101,500)
15
208,500
203,000
(117,500)
16
17
18
19
20
Total assets
895,600 | $
717,800
21
22
Liabilities and Stockholders' Equity
24 Current liabilities:
Accounts payable
23
25
26,500 | $
81,000
Income Statement
Balance Sheet
Cash Flow
D
E
F
G
21
22
23 Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable
Interest payable
Income tax payable
28 Long-term liabilities:
Notes payable
Stockholders' equity:
Common stock
Retained earnings
24
26,500 | $
3,400
30,200
25
81,000
2,300
32,500
26
27
29
255,000
242,000
30
273,000
307,500
230,000
130,000
31
32
33
34
Total liabilities and stockholders’ equity
895,600 $
717,800
35
36 Additional Information for 20X2:
37 1. Assume that all increases and decreases in long term assets, long term liabilities,
38 and common stock are a result of cash transactions.
39 2. Land costing $46,500 was sold, resulting in a gain of $6,500. No other
40 long-term assets were sold.
41 3. Additional long-term investments were purchased.
42 4. An additional long-term note payable was signed. No repayments on
43 notes were made.
44 5. Additional common stock was issued.
45
Income Statement
Balance Sheet
Cash Flow
READY
囲
+ 100%
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial & Managerial Accounting
Accounting
ISBN:
9781337119207
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning