Question: Prepare statement of cash flows using the direct and indirect method. UNITED BRANDS CORPORATION Comparative Balance Sheet December 31, 2016 and 2015 ($ in millions)
Prepare statement of cash flows using the direct and indirect method.
| UNITED BRANDS CORPORATION Comparative Balance Sheet December 31, 2016 and 2015 ($ in millions) | ||
| Assets | 2016 | 2015 |
| Cash | $29 | $20 |
| Accounts Receivable | 32 | 30 |
| Short-term Investments | 12 | 0 |
| Inventory | 46 | 50 |
| Prepaid Insurance | 3 | 6 |
| Land | 80 | 60 |
| Building and Equipment | 81 | 75 |
| Less: Accumulated Depreciation | (16) | (20) |
|
| $267 | $221 |
| Liabilities |
|
|
| Accounts Payable | $26 | $20 |
| Salaries Payable | 3 | 1 |
| Income Tax Payable | 6 | 8 |
| Notes Payable | 20 | 0 |
| Bonds Payable | 35 | 50 |
| Less: Discount on bonds | (1) | (3) |
| Shareholders Equity |
|
|
| Common Stock | 130 | 100 |
| Paid-in Capital | 29 | 20 |
| Retained Earnings | 19 | 25 |
|
| $267 | $221 |
| Income Statement | ||
| Sales Revenue | $100 |
|
| Cost of Goods Sold | 60 |
|
| Gross Profit |
| 40 |
| Operating Expenses: |
|
|
| Salaries Expense | 13 |
|
| Depreciation Expense | 3 |
|
| Bond Interest Expense | 5 |
|
| Insurance Expense | 7 |
|
| Total Operating Expenses |
| 28 |
| Other Income (Expenses) |
|
|
| Investment Revenue | 3 |
|
| Gain on Sale of Land | 8 |
|
| Loss on Sale of Equipment | (2) |
|
| Total other income (expenses) |
| 9 |
| Income before income taxes |
| 21 |
| Income tax expense |
| 9 |
| Net Income |
| 12 |
Additional Information
1. Company land, purchased in a previous year for $10 million, was sold.
2. Equipment that originally cost $14 million and which was one-half depreciation, was sold.
3. The common shares of Mazuma C. were purchased for $12 million as a short-term investment.
4. Property was purchased for $30 million cash for use as a parking lot.
5. On December 30, 2016, new equipment was acquired by issuing a 12%, five-year, $20 million note payable to seller.
6. On January 1, 2016, $15 million of bonds (issued 20 years ago at their face amount) was retired at maturity.
7. The increase in common stock account is atributable to the issuance of a 10% stock dividend (1 million share) and the subsequent sale of 2 million shares of common stock. The market price of the $10 par value common stock was $13 per share on the dates of both transactions.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
