Concept explainers
Statement of cash flows; indirect method
• LO21–4, LO21–8
Refer to the data provided in the P 21–4 for Dux Company.
Required:
Prepare the statement of cash flows for Dux Company using the indirect method.
P 21–4
Statement of cash flows; direct method
• LO21–3, LO21–8
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux’s accounting records is provided also.
Additional information from the accounting records:
- a. A building that originally cost $40,000, and which was three-fourths
depreciated , was sold for $7,000. - b. The common stock of Byrd Corporation was purchased for $5,000 as a long-term investment.
- c. Property was acquired by issuing a 13%, seven-year, $30,000 note payable to the seller.
- d. New equipment was purchased for $15,000 cash.
- e. On January 1, 2018, bonds were sold at their $25,000 face value.
- f. On January 19, Dux issued a 5% stock dividend (1,000 shares). The market price of the $10 par value common stock was $14 per share at that time.
- g. Cash dividends of $13,000 were paid to shareholders.
- h. On November 12, 500 shares of common stock were repurchased as
treasury stock at a cost of $8,000.
Required:
Prepare the statement of cash flows of Dux Company for the year ended December 31, 2018. Present cash flows from operating activities by the direct method. (You may omit the schedule to reconcile net income to cash flows from operating activities.)
Statement of cash flows:
Statement of cash flow is a financial statement that shows the cash and cash equivalents of a company for a particular period of time. It shows the net changes in cash, by reporting the sources and uses of cash as a result of operating, investing, and financing activities of a company.
Cash flows from operating activities:
These refer to the cash received or cash paid in day-to-day operating activities of a company.
Indirect method:
Under this method, the following amounts are to be adjusted from the Net Income to calculate the net cash provided from operating activities.
- Deduct increase in current assets.
- Deduct decrease in current liabilities.
- Add decrease in current assets.
- Add the increase in current liability.
- Add depreciation expense and amortization expense.
- Add loss on sale of plant assets.
- Less gain on sale of plant assets.
Cash flow from investing activities:
This section of cash flows statement provides information concerning about the purchase and sale of capital assets by the company.
- Deduct the amount of cash used to purchase any fixed assets.
- Add the amount of cash received from sale of any fixed asset.
Cash flow from financing activities:
This section of cash flows statement provides information about the cash inflow and outflow as a result of issuance and financing of debt, issue of new stock and payment of dividends.
- Add the amount of cash received from any sources of finance.
- Deduct the amount of cash used for payment for dividend and interest from financing activities.
- Deduct the amount of cash used for payment of treasury stock from financing activities.
To prepare: Statement of cash flow of DUX Company indirect method.
Explanation of Solution
Spreadsheet:
The spreadsheet is a supplementary device which helps to prepare the adjusting entries and the statement of cash flows easier. The spreadsheet is a working tool of the accountant but it is not a permanent accounting record.
Spreadsheet for the Statement of cash flows of DUX Company:
DUX Company | ||||
Spreadsheet for the Statement of Cash Flows | ||||
Amount in Millions | ||||
Particulars | December 31,2017 Amount ($) | Changes | December 31,2018 Amount ($) | |
Debit ($) | Credit ($) | |||
Assets | ||||
Assets | ||||
Cash | 20 | (20) 13 | 33 | |
Accounts receivable | 50 | (5) 2 | 48 | |
Less: Allowance | (3) | (6) 1 | (4) | |
Dividends receivable | 2 | (7) 1 | 3 | |
Inventory | 50 | (8) 5 | 55 | |
Long term investment | 10 | (13) 5 | 15 | |
Land | 40 | (14) 30 X | 70 | |
Buildings and equipment | 250 | (15) 15 | (4) 40 | 225 |
Less: Acc. depreciation | (50) | (4) 30 | (2) 5 | (25) |
Total assets | 369 | 420 | ||
Liabilities and Stockholders’ Equity | ||||
Liabilities | ||||
Accounts payable | 20 | (9) 7 | 13 | |
salaries payable | 5 | (10) 3 | 2 | |
Interest payable | 2 | (11) 2 | 4 | |
Income tax payable | 8 | (12) 1 | 7 | |
Notes payable | 0 | X (14) 30 | 30 | |
Bonds payable | 70 | (16) 25 | 95 | |
Less: Discount on bonds | (3) | (3) 1 | (2) | |
Stockholders’ equity | ||||
Common Stock | 200 | (17) 10 | 210 | |
Paid in capital –ex of par | 20 | (17) 4 | 24 | |
Retained Earnings | 47 | (17) 14 | ||
(18) 13 | (1) 25 | 45 | ||
Less: Treasury stock | 0 | (19) 8 | (8) | |
Total liabilities and stockholders’ equity | 369 | 420 | ||
Statement of Cash Flows | ||||
Statement of cash flows | ||||
Net income | (1) 25 | |||
Adjustments for noncash effects: | ||||
Depreciation expense | (2) 5 | |||
Amortization of discount | (3) 1 | |||
Loss on sale of building | (4) 3 | |||
Decrease in accounts receivable | (5) 2 | |||
Increase in allowance | (6) 1 | |||
Increase in dividends receivable | (7) 1 | |||
Increase in inventory | (8) 5 | |||
Decrease in accounts payable | (9) 7 | |||
Decrease in salaries payable | (10) 3 | |||
Increase in interest payable | (11) 2 | |||
Decrease in income tax payable | (12) 1 | |||
Net cash flows | 22 | |||
Investing activities: | ||||
Sale of building | (4) 7 | |||
Purchase of long term investment | (13) 5 | |||
Purchase of equipment | (15) 15 | |||
Net cash flows | (13) | |||
Financing activities: | ||||
Sale of bonds payable | (16) 25 | |||
Payment of cash dividends | (18) 13 | |||
Purchase of treasury stock | (19) 8 | |||
Net cash flows | 4 | |||
Net increase in cash | (20) 13 | 13 | ||
Total | 216 | 216 |
Table (1)
The spreadsheet of DUX Company shows the analysis of cash flows in the reporting year 2018:
DUX Company | ||
Statement of Cash Flows - Indirect Method | ||
For the year ended December 31, 2018 | ||
Details | Amount ($ in millions) | Amount ($ in millions) |
Cash flows from operating activities: | ||
Net income | 25 | |
Adjustments to reconcile net income to net cash from operating activities: | ||
Add: Depreciation expense | 5 | |
Amortization of discount | 1 | |
Loss on sale of building | 3 | |
Changes in operating assets and liabilities: | ||
Less: Decrease in accounts receivable | 2 | |
Increase in allowance for uncollectible | 1 | |
Increase in dividends receivable | (1) | |
Increase in inventory | (5) | |
Decrease in accounts payable | (7) | |
Decrease in salaries payable | (3) | |
Increase in interest payable | 2 | |
Decrease in income tax payable | (1) | |
Net cash provided from operating activities | $22 | |
Cash flows from investing activities: | ||
Sale of building | 7 | |
Purchase of long-term investment | (5) | |
Purchase of equipment | (15) | |
Net cash used from investing activities | (13) | |
Cash flows from financing activities: | ||
Sale of bonds payable | 25 | |
Payment of cash dividends | (13) | |
Purchase of treasury stock | (8) | |
Net cash provided from financing activities | 4 | |
Net increase in cash | $13 | |
Cash balance, January 1 | 20 | |
Cash balance, December 31 | $33 |
Table (2)
Note (X):
Schedule of Non Cash Investing and Financing Activities: | ||
Purchase of land issuing notes payable | $30 |
Table (3)
Hence, the opening cash balance is $20 million and the closing cash balance is $33 million.
Want to see more full solutions like this?
Chapter 21 Solutions
INTERMEDIATE ACCT.(LL)W/CONNECT ACCESS
- (47) The FASB and IASB prefer the direct method of reporting operating cash flows on the statement of cash flows. True Falsearrow_forwardProblem 21-17 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8] Comparative balance sheets for 2021 and 2020 and a statement of income for 2021 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also is provided. METAGROBOLIZE INDUSTRIESComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash $ 405 $ 245 Accounts receivable 350 190 Inventory 500 275 Land 500 450 Building 900 900 Less: Accumulated depreciation (200 ) (180 ) Equipment 2,500 2,150 Less: Accumulated depreciation (325 ) (300 ) Patent 1,000 1,150 $ 5,630 $ 4,880 Liabilities Accounts payable $ 600 $ 400 Accrued liabilities 150 130 Lease liability—land 130 0 Shareholders' Equity Common stock…arrow_forwardRefer to the information for Cornett Company above. What amount should Cornett report on its statement of cash flows as net cash flows provided by investing activities? a. $(5,200) b. $55,200 c. $144,800 d. None of thesearrow_forward
- Statement of cash flows direct method The comparative balance sheet of Martinez Inc. for December 31, 20Y4 and 20Y3, is as follows: Dec. 31, 20Y4 Dec. 31, 20Y3 Assets Cash 661,920 683,100 Accounts receivable (net) 992,640 914,400 Inventories 1,394,400 1,363,800 Investments 0 432,000 Land 960,000 0 Equipment 1,224,000 984,000 Accumulated depreciationequipment (481,500) (368,400) Total assets 4,751,460 4,008,900 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) 1,080,000 966,600 Accrued expenses payable (operating expenses) 67,800 79,200 Dividends payable 100,800 91,200 Common stock, 5 par 130,000 30,000 Paid in capital: Excess of issue price over parcommon stock 950,000 450,000 Retained earnings 2,422,860 2,391,900 Total liabilities and stockholders' equity 4,751,460 4,008,900 The income Statement for the year ended December 51. 20Y3. is as follows: Sales 4,512,000 Cost of goods sold 2,352,000 Gross profit 2,160,000 Operating expenses: Depredation expense 113,100 Other operating expenses 1,344,840 Total operating expenses 1,457,940 Operating income 702,060 Other income: Gain on sale of investments 156,000 Income before income tax 858,060 Income tax expense 299,100 Net income 558,960 Additional data obtained from an examination of the accounts in the ledger for 20Y3 are as follows: A. Equipment and land were acquired for cash. B. There were no disposals of equipment during the year. C. The investments were sold for 588,000 cash. D. The common stock was issued for cash. E. There was a 528,000 debit to Retained Earnings for cash dividends declared. Instructions Prepare a statement of cash flows, using the direct method of presenting cash flows from operating activities.arrow_forwardAppendix 2PR 13-4B Statement of cash flows—direct method The comparative balance sheet of Martinez Inc. for December 31, 20Y4 and 20Y3, is as follows:Dec. 31, 20Y4Dec. 31, 20Y3AssetsCash .....................................................$ 661,920$ 683,100Accounts receivable (net) .................................. 992,640 914,400Inventories ...............................................1,394,4001,363,800Investments ..............................................0432,000Land ..................................................... 960,0000Equipment................................................1,224,000 984,000Accumulated depreciation—equipment ....................(481,500)(368,400)Total assets ...............................................$4,751,460$4,008,900Liabilities and Stockholders’ EquityAccounts payable (merchandise creditors) ..................$1,080,000$ 966,600Accrued expenses payable (operating expenses) ............67,80079,200Dividends…arrow_forwardExercise 21-31 (Static) Statement of cash flows; indirect method [LO21-4, 21-5, 21-6, 21-8, Appendix 21A] Comparative balance sheets for 2024 and 2023, a statement of income for 2024, and additional information from the accounting records of Red, Incorporated, are provided below: RED, INCORPORATED Comparative Balance Sheets December 31, 2024 and 2023 ($ in millions) 2024 2023 Assets Cash $ 24 $ 110 Accounts receivable 178 132 Prepaid insurance 7 3 Inventory 285 175 Buildings and equipment 400 350 Less: Accumulated depreciation (119) (240) $ 775 $ 530 Liabilities Accounts payable $ 87 $ 100 Accrued liabilities 6 11 Notes payable 50 0 Bonds payable 160 0 Shareholders’ Equity Common stock 400 400 Retained earnings 72 19 $ 775 $ 530 RED, INCORPORATED Statement of Income For Year Ended December 31, 2024 ($ in millions) Revenues Sales revenue $ 2,000 Expenses Cost of goods sold $ 1,400…arrow_forward
- #202 Which of the following is true concerning the statement of cash flows? Question 202 options: a When pension expense exceeds cash funding, the difference is deducted from investing activities on the statement of cash flows. b Under GAAP, the purchase of land by issuing stock will be shown as a cash outflow under investing activities and a cash inflow under financing activities. c The FASB requires companies to classify all income taxes paid as operating cash outflows. d All of these are true concerning the statement of cash flows.arrow_forwardThe Foundational 15 [LO13-1, LO13-2] Skip to question [The following information applies to the questions displayed below.] Ravenna Company is a merchandiser that uses the indirect method to prepare the operating activities section of its statement of cash flows. Its balance sheet for this year is as follows: Ending Balance Beginning Balance Cash and cash equivalents $ 118,400 $ 142,300 Accounts receivable 93,900 101,200 Inventory 126,100 115,000 Total current assets 338,400 358,500 Property, plant, and equipment 333,000 322,000 Less accumulated depreciation 111,000 80,500 Net property, plant, and equipment 222,000 241,500 Total assets $ 560,400 $ 600,000 Accounts payable $ 73,600 $ 130,700 Income taxes payable 57,100 77,300 Bonds payable 138,000 115,000 Common stock 161,000 138,000 Retained earnings 130,700 139,000 Total liabilities and stockholders’ equity $…arrow_forwardThe Foundational 15 [LO13-1, LO13-2] Skip to question [The following information applies to the questions displayed below.] Ravenna Company is a merchandiser that uses the indirect method to prepare the operating activities section of its statement of cash flows. Its balance sheet for this year is as follows: Ending Balance Beginning Balance Cash and cash equivalents $ 118,400 $ 142,300 Accounts receivable 93,900 101,200 Inventory 126,100 115,000 Total current assets 338,400 358,500 Property, plant, and equipment 333,000 322,000 Less accumulated depreciation 111,000 80,500 Net property, plant, and equipment 222,000 241,500 Total assets $ 560,400 $ 600,000 Accounts payable $ 73,600 $ 130,700 Income taxes payable 57,100 77,300 Bonds payable 138,000 115,000 Common stock 161,000 138,000 Retained earnings 130,700 139,000 Total liabilities and stockholders’ equity $…arrow_forward
- The Foundational 15 [LO13-1, LO13-2] Skip to question [The following information applies to the questions displayed below.] Ravenna Company is a merchandiser that uses the indirect method to prepare the operating activities section of its statement of cash flows. Its balance sheet for this year is as follows: Ending Balance Beginning Balance Cash and cash equivalents $ 118,400 $ 142,300 Accounts receivable 93,900 101,200 Inventory 126,100 115,000 Total current assets 338,400 358,500 Property, plant, and equipment 333,000 322,000 Less accumulated depreciation 111,000 80,500 Net property, plant, and equipment 222,000 241,500 Total assets $ 560,400 $ 600,000 Accounts payable $ 73,600 $ 130,700 Income taxes payable 57,100 77,300 Bonds payable 138,000 115,000 Common stock 161,000 138,000 Retained earnings 130,700 139,000 Total liabilities and stockholders’ equity $…arrow_forwardThe Foundational 15 [LO13-1, LO13-2] Skip to question [The following information applies to the questions displayed below.] Ravenna Company is a merchandiser that uses the indirect method to prepare the operating activities section of its statement of cash flows. Its balance sheet for this year is as follows: Ending Balance Beginning Balance Cash and cash equivalents $ 118,400 $ 142,300 Accounts receivable 93,900 101,200 Inventory 126,100 115,000 Total current assets 338,400 358,500 Property, plant, and equipment 333,000 322,000 Less accumulated depreciation 111,000 80,500 Net property, plant, and equipment 222,000 241,500 Total assets $ 560,400 $ 600,000 Accounts payable $ 73,600 $ 130,700 Income taxes payable 57,100 77,300 Bonds payable 138,000 115,000 Common stock 161,000 138,000 Retained earnings 130,700 139,000 Total liabilities and stockholders’ equity $…arrow_forwardThe Foundational 15 [LO13-1, LO13-2] Skip to question [The following information applies to the questions displayed below.] Ravenna Company is a merchandiser that uses the indirect method to prepare the operating activities section of its statement of cash flows. Its balance sheet for this year is as follows: Ending Balance Beginning Balance Cash and cash equivalents $ 118,400 $ 142,300 Accounts receivable 93,900 101,200 Inventory 126,100 115,000 Total current assets 338,400 358,500 Property, plant, and equipment 333,000 322,000 Less accumulated depreciation 111,000 80,500 Net property, plant, and equipment 222,000 241,500 Total assets $ 560,400 $ 600,000 Accounts payable $ 73,600 $ 130,700 Income taxes payable 57,100 77,300 Bonds payable 138,000 115,000 Common stock 161,000 138,000 Retained earnings 130,700 139,000 Total liabilities and stockholders’ equity $…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Corporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial & Managerial AccountingAccountingISBN:9781337119207Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning
- Corporate Financial AccountingAccountingISBN:9781337398169Author:Carl Warren, Jeff JonesPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning