Concept explainers
Statement of
To Prepare: The Statement of cash flow for Company A, using the T-Accounts.
Explanation of Solution
T-account: T-account is the form of the ledger account, where the
The components of the T-account are as follows:
a) The title of the account
b) The left or debit side
c) The right or credit side
The T-accounts for Company A, for various accounts are shown below:
Cash Account:
Cash (Statement of Cash Flows) (Amount in millions) | |||
(13) $86 | Cash Balance | ||
Operating activities: | |||
From customers | (1) $414 | (4) $200 | To suppliers of goods |
From investment revenue | (2) $3 | (5) $78 | To employees |
From sale of cash equivalents | (3) $2 | (8) $3 | For insurance |
(9) $21 | For bond interest | ||
(11) $35 | For income taxes | ||
Investing activities: | |||
Sale of machine components | (10) $17 | (13) $25 | Purchase of Long Term Investment |
(14) $23 | Purchase of land | ||
Financing activities: | |||
Sale of |
(18) $75 | (15) $7 | Payment on lease liability |
(16) $60 | Retirement of bonds payable | ||
(19) $22 | Payment of cash dividends | ||
(20) $9 | Purchase of |
Table (1)
Long Term investment (Amount in millions) | |||
Increase in Long Term investment | $31 | ||
Opening Balance | $125 | $156 | Closing Balance |
Land (Amount in millions) | |||
Increase in investment revenue receivable | $46 | ||
Opening Balance | $150 | $196 | Closing Balance |
Patent (Amount in millions) | |||
$2 | Decrease in patent | ||
Opening Balance | $32 | $30 | Closing Balance |
Buildings and Equipment (Amount in millions) | |||
Increase in buildings and equipment | $12 | ||
Opening Balance | $400 | $412 | Closing Balance |
|
|||
Decrease in accumulated depreciation | $23 | ||
Opening Balance | $120 | $97 | Closing Balance |
Accounts payable (Amount in millions) | |||
Decrease in accounts payable | $15 | ||
Opening Balance | $65 | $50 | Closing Balance |
Salaries Payable (Amount in millions) | |||
Decrease in salaries payable | $5 | ||
Opening Balance | $11 | $6 | Closing Balance |
Notes Payable (Amount in millions) | |||
$23 | Increase in Notes Payable | ||
Opening Balance | $0 | $23 | Closing Balance |
Bonds Payable (Amount in millions) | |||
Decrease in Bonds Payable | $60 | ||
Opening Balance | $275 | $215 | Closing Balance |
|
|||
$15 | Increase in Retained earnings | ||
Opening Balance | $227 | $242 | Net Income |
Bond Interest Payable (Amount in millions) | |||
$4 | Increase in Bond Interest Payable | ||
Opening Balance | $4 | $8 | Closing Balance |
Income tax payable (Amount in millions) | |||
Decrease in Income tax payable | $2 | ||
Opening Balance | $14 | $12 | Closing Balance |
|
|||
$3 | Increase in Deferred tax liability | ||
Opening Balance | $8 | $11 | Closing Balance |
Lease liability (Amount in millions) | |||
$75 | Increase in Lease liability | ||
Opening Balance | $8 | $75 | Closing Balance |
Discount on Bonds (Amount in millions) | |||
$3 | Increase in Discount on Bonds | ||
Opening Balance | $0 | $3 | Closing Balance |
Common Stock (Amount in millions) | |||
$20 | Increase in Common Stock | ||
Opening Balance | $410 | $430 | Closing Balance |
Paid-in capital (Amount in millions) | |||
$10 | Increase in Paid-in capital | ||
Opening Balance | $85 | $95 | Closing Balance |
Preferred stock (Amount in millions) | |||
$75 | Increase in Preferred stock | ||
Opening Balance | $0 | $75 | Closing Balance |
Treasury Stock (Amount in millions) | |||
Increase in Treasury Stock | $9 | ||
Opening Balance | $0 | $9 | Closing Balance |
Sales revenue (Amount in millions) | |||
$410 | Increase in Sales revenue | ||
Opening Balance | $0 | $410 | Closing Balance |
Investment revenue (Amount in millions) | |||
$11 | Increase in Investment revenue | ||
Opening Balance | $0 | $11 | Closing Balance |
Gain on sale of treasury bills (Amount in millions) | |||
$2 | Gain on sale of treasury bills | ||
Opening Balance | $0 | $2 | Closing Balance |
Cost of goods sold (Amount in millions) | |||
Cost of goods sold | $180 | ||
Opening Balance | $0 | $180 | Closing Balance |
Salaries expense (Amount in millions) | |||
Salaries expense | $73 | ||
Opening Balance | $0 | $73 | Closing Balance |
Depreciation expense (Amount in millions) | |||
Depreciation expense | $12 | ||
Opening Balance | $0 | $12 | Closing Balance |
Patent amortization expense (Amount in millions) | |||
Patent amortization expense | $2 | ||
Opening Balance | $0 | $2 | Closing Balance |
Insurance expense (Amount in millions) | |||
Insurance expense | $7 | ||
Opening Balance | $0 | $7 | Closing Balance |
Bond interest expense (Amount in millions) | |||
Bond interest expense | $28 | ||
Opening Balance | $0 | $28 | Closing Balance |
Loss on machine damage (Amount in millions) | |||
Loss on machine damage | $18 | ||
Opening Balance | $0 | $18 | Closing Balance |
Income tax expense (Amount in millions) | |||
Income tax expense | $36 | ||
Opening Balance | $0 | $36 | Closing Balance |
Net income (Amount in millions) | |||
Net income | $67 | ||
Opening Balance | $0 | $67 | Closing Balance |
The Statement of cash flow of Company A is as follows.
Company A | ||
Statement of Cash Flows | ||
For year ended December 31, 2018 | ||
Amount in Millions | ||
Particulars | Amount ($) | Amount ($) |
Operating activities: | ||
Cash Inflows: | ||
From customers | $414 | |
From investment revenue | $3 | |
From sale of cash equivalents | $2 | |
To suppliers of goods | ($200) | |
To employees | ($78) | |
For insurance | ($3) | |
For bond interest | ($21) | |
For income taxes | ($35) | |
Net cash flows from operating activities | $82 | |
Investing activities: | ||
Sale of machine components | $17 | |
Purchase of Long Term investment | ($25) | |
Purchase of land | ($23) | |
Net cash flows from investing activities | ($31) | |
Financing activities: | ||
Payment on lease liability | ($7) | |
Retirement of bonds payable | ($60) | |
Sale of preferred stock | $75 | |
Payment of cash dividends | ($22) | |
Purchase of treasury stock | ($9) | |
Net cash flows from financing activities | ($23) | |
Net decrease in cash | $28 | |
Cash balance, January 1, 2018 | $81 | |
Cash balance, December 31, 2018 | $109 |
Table (2)
The statement of cash flows of Company A, shows opening balance of cash flows for the reporting year 2018 as $81 million and the closing balance of cash as $109 million.
Note:
Non Cash investing activity and financing activity:
- Company A acquired a building on 15 year lease for $82 million.
- Company A acquired a land for $46 million, by:
- Paying Cash of $23 million;
- Issuing 4-year note for $23 million.
Want to see more full solutions like this?
Chapter 21 Solutions
INTERMEDIATE ACCOUNTING >C<
- (47) The FASB and IASB prefer the direct method of reporting operating cash flows on the statement of cash flows. True Falsearrow_forwardExercise 21-27 (Algo) Statement of cash flows; direct method [LO21-3, 21-5, 21-6, 21-8] Comparative balance sheets for 2024 and 2023, a statement of income for 2024, and additional information from the accounting records of Red, Incorporated, are provided below: RED, INCORPORATED Comparative Balance Sheets December 31, 2024 and 2023 ($ in millions)  2024 2023 Assets   Cash $ 26 $ 114 Accounts receivable 203 134 Prepaid insurance 11 6 Inventory 289 177 Buildings and equipment 384 352 Less: Accumulated depreciation (121) (242)  $ 792 $ 541 Liabilities   Accounts payable $ 90 $ 104 Accrued liabilities 10 15 Notes payable 52 0 Bonds payable 161 0 Shareholdersâ Equity   Common stock 402 402 Retained earnings 77 20  $ 792 $ 541 RED, INCORPORATED Statement of Income For Year Ended December 31, 2024 ($ in millions) Revenues   Sales revenue  $ 2,010 Expenses   Cost of goods sold $ 1,439  Depreciation expense 41âĤarrow_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 liabilityâland  130    0   Shareholders' Equity         Common stockâĤarrow_forward
- #203 How should significant noncash transactions be reported in the statement of cash flows according to FASB Statement No. 95? Â Question 203 options: a These noncash transactions are not to be incorporated in the statement of cash flows. They may be summarized in a separate schedule at the bottom of the statement or appear in a separate supplementary schedule to the financials. b They should be handled in a manner consistent with the transactions that affect cash flows. c They should be incorporated in the statement of cash flows in a section labeled, "Significant Noncash Transactions." d Such transactions should be incorporated in the section (operating, financing, or investing) that is most representative of the major component of the transaction.arrow_forward#202 Which of the following is true concerning the statement of cash flows? Â 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_forwardAppendix 2PR 13-4B Statement of cash flowsâdirect 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 depreciationâequipment ....................(481,500)(368,400)Total assets ...............................................$4,751,460$4,008,900Liabilities and Stockholdersâ EquityAccounts payable (merchandise creditors) ..................$1,080,000$ 966,600Accrued expenses payable (operating expenses) ............67,80079,200DividendsâĤarrow_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 stockholdersâ equity $âĤarrow_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 stockholdersâ equity $âĤarrow_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 stockholdersâ equity $âĤarrow_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 stockholdersâ equity $âĤarrow_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 stockholdersâ equity $âĤarrow_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 stockholdersâ equity $âĤarrow_forward
- Financial & Managerial AccountingAccountingISBN:9781337119207Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCorporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning
- Corporate Financial AccountingAccountingISBN:9781337398169Author:Carl Warren, Jeff JonesPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning