Please use the information in the following tabs to complete a direct method and indirect method statement
Fantastic news! We've Found the answer you've been seeking!
Question:
Please use the information in the following tabs to complete a direct method and indirect method statement of cash flows.
Do not simply type in numbers into your statement of cash flows. Instead, use formulas, cell references, and etc. in order to create the statement of cash flows.
Transcribed Image Text:
Income Statement Gross sales Less: Sales returns (1) Net sales Cost of goods sold Gross profit Operating expenses: Selling expenses General and administrative expenses Research and development expenses Goodwill impairment Depreciation expense Total operating expenses Operating income Other income (expense): Changes in Equity Washington Irving, Inc. Comparative Statements of Comprehensive Income For the Year Ending January 31, 2017 Interest and dividend revenue Gain (loss) on sale of property Unrealized holding gain (loss) on TS investments Interest expense Total other income (expense), net Income before income taxes Income tax expense (benefit) Net income Other Comprehensive Income Defined benefit plans Unrealized holding gain (loss) on AFS investments Comprehensive income (loss) ** $93,200 of the returns were for cash sales - the rest were for sales on account ** Gain was due to the sale of property with a book value of $395,000 ** Deferred tax asset was from $13,323 NOL CF 2016 Balance Sheet 3,250,000 -150,000 3,100,000 -1,850,000 1,250,000 425,000 279,800 125,000 200,000 365,000 1,394,800 -144,800 126,500 165,000 18,750 -90,650 219,600 74,800 26,180 48,620 -135,900 32,500 -54,780 G&A includes pension expense of $67,500 ** Contributions to the PBO of $38,500 were made this year ** G&A Includes stock-based compensation of $25,000 in RSUS payable only in equity ** $56,800 of the returns were for sales on account ** $355,000 of sales were on account ** Deferred tax liability is from differences in tax to book depreciation ** Included in accounts payable is all relevant current liabilities payable, except for taxes payable ** No new long-term debt was issued ** 2015 2,500,000 -85,000 2,415,000 -1,350,000 1,065,000 365,000 256,000 75,000 0 385,000 1,081,000 -16,000 115,200 -26,500 -2,500 -92,350 -6,150 -22,150 -16,502.5 -38,652.5 26,800 -27,500 -39,352.5 Income Statement Gross sales Less: Sales returns (1) Net sales Cost of goods sold Gross profit Operating expenses: Selling expenses General and administrative expenses Research and development expenses Goodwill impairment Depreciation expense Total operating expenses Operating income Other income (expense): Changes in Equity Washington Irving, Inc. Comparative Statements of Comprehensive Income For the Year Ending January 31, 2017 Interest and dividend revenue Gain (loss) on sale of property Unrealized holding gain (loss) on TS investments Interest expense Total other income (expense), net Income before income taxes Income tax expense (benefit) Net income Other Comprehensive Income Defined benefit plans Unrealized holding gain (loss) on AFS investments Comprehensive income (loss) ** $93,200 of the returns were for cash sales - the rest were for sales on account ** Gain was due to the sale of property with a book value of $395,000 ** Deferred tax asset was from $13,323 NOL CF 2016 Balance Sheet 3,250,000 -150,000 3,100,000 -1,850,000 1,250,000 425,000 279,800 125,000 200,000 365,000 1,394,800 -144,800 126,500 165,000 18,750 -90,650 219,600 74,800 26,180 48,620 -135,900 32,500 -54,780 G&A includes pension expense of $67,500 ** Contributions to the PBO of $38,500 were made this year ** G&A Includes stock-based compensation of $25,000 in RSUS payable only in equity ** $56,800 of the returns were for sales on account ** $355,000 of sales were on account ** Deferred tax liability is from differences in tax to book depreciation ** Included in accounts payable is all relevant current liabilities payable, except for taxes payable ** No new long-term debt was issued ** 2015 2,500,000 -85,000 2,415,000 -1,350,000 1,065,000 365,000 256,000 75,000 0 385,000 1,081,000 -16,000 115,200 -26,500 -2,500 -92,350 -6,150 -22,150 -16,502.5 -38,652.5 26,800 -27,500 -39,352.5
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
The unclassified balance sheet accounts for Sorkin Corporation, which is a public company using IFRS, for the year ended December 31, 2011, and its statement of comprehensive income and statement of...
-
The unclassified statement of financial position accounts for Sorkin Corporation, which is a public company using IFRS, for the year ended December 31, 2016 and its statement of comprehensive income...
-
2. For every $1.00 spent on Advertising, the Industry generates $10.00 in Net Sales. You calculate Living Earth's Advertising relationship to Net Sales (show work) and report your comparison of...
-
Two-lens systems. In Figure stick figure O (the object) stands on the common central axis of two thin, symmetric lenses, which are mounted in the boxed regions. Lens 1 is mounted within the boxed...
-
A 113-mL gas sample has a mass of 0.171 g at a pressure of 721 mmHg and a temperature of 32 C. What is the molar mass of the gas?
-
Beng-Yu Woo, Xiaoming Li, and Vivian Hsiun created and patented an invention titled Full Duplex Single Chip Video Codec. At the time, Woo, Li, and Hsiun were employees of Infochips Systems, Inc....
-
Gross Profit Method Astaire Company uses the gross profit method to estimate inventory for monthly reporting purposes. Presented below is information for the month of May. Inventory, May...
-
You have been assigned to develop a data warehouse for a credit card company.The data source for the data warehouse will be a relational database consisting of four tables as specified below: Account...
-
What are the triads using roman numerals and figured bass numbers for this excerpt? 30-3. Use Roman numerals and figured bass numbers to identify triads in these works. a. Schubert, "Death and the...
-
Why are more top managers recognizing the importance of purchasing/supply management? What is the difference between a supply chain and a value chain? Do you think organizational purchasers should...
-
Company A buys 100 percent of Company B for $55,000. Accounts Other Assets Investment in Co. B Liabilities Common Stock Retained Earnings Company A $ 90,000 55,000 $145,000 $ 25,000 40,000 80,000...
-
A more recent study of Feline High-Rise Syndrome (FHRS) (see Chapter 1, Example 1.2) included data on the month in which each of 119 cats fell (Vnuk et al. 2004). The data are in the accompanying...
-
Magwitch Limiteds finance director produced the following forecast breakeven chart for the year ending 31 May 2018: During the year the company produced and sold 20,000 units, and both revenue and...
-
The following data are 40 measurements of diameter growth rate of the tropical tree Dipteryx panamensis from a long-term study at La Selva, Costa Rica (Clark and Clark 2012). The data are...
-
The Milky Way appears as a massive band of stars across the night sky. The nocturnal dung beetle (Scarabaeus satyrus) is known to use this band of illumination for orientation. After sculpting a...
-
Predict the major organic product of the reaction. H + H- Draw the major organic product. Rings Select Draw ||||||||| S H Br More Erase Q2 Q
-
A regular deposit of $100 is made at the beginning of each year for 20 years. Simple interest is calculated at i% per year for the 20 years. At the end of the 20-year period, the total interest in...
-
During 2012, Palo Fiero purchases the following property for use in his manufacturing business: Palo uses the accelerated depreciation method under MACRS, if available, and does not make the election...
-
Larry Gaines, age 42, sells his personal residence on November 12, 2012, for $144,000. He lived in the house for 7 years. The expenses of the sale are $10,500, and he has made capital improvements of...
-
Quince Interests is a partnership with a tax year that ends September 30, 2012. During that year, Potter, a partner, received $3,000 per month as a guaranteed payment, and his share of partnership...
-
Show that the group \(D_{3}\) has two 1D irreps in addition to the 2D irrep found in Problem 5.6 , and construct the character table. Derive the two-dimensional matrix representation Data from...
-
Show that the groups \(C_{3 v}\) and \(D_{3}\) have equivalent characters, but the basis functions corresponding to their irreps are different.
-
The matrix representation of \(\mathrm{C}_{3 \mathrm{v}}\) given in Eq. (5.14) was constructed with respect to the particular coordinate system defined by the unit vectors \(\boldsymbol{e}_{1}\) and...
Study smarter with the SolutionInn App