Question: Prepare statement of cash flows using the indirect method. The income statement for 2017 and the balance sheets for 2017 and 2016 are presented for
Prepare statement of cash flows using the indirect method. The income statement for 2017 and the balance sheets for 2017 and 2016 are presented for Harding Industries, Inc.
| Harding Industries, Inc. | |||
| Income Statement | |||
| For the Year Ended December 31, 2017 | |||
| Sales revenues |
| $956,000 | |
| Less: Cost of goods sold |
| 381,000 | |
| Gross profit |
| $575,000 | |
| Less operating expenses: |
|
| |
| Salaries and wages expense | $190,000 |
| |
| Insurance expense | 10,500 |
| |
| Depreciation expense | 52,000 |
| |
| Other operating expenses | 84,000 |
| |
| Total operating expenses |
| 336,500 | |
| Operating income |
| $238,500 | |
| Plus other income and less other expenses: |
|
| |
| Interest expense | $5,800 |
| |
| Gain on sale of PP&E | 4,000 |
| |
| Total other income and expenses |
| 1,800 | |
| Income before income taxes |
| $236,700 | |
| Less: Income tax expense |
| 71,010 | |
| Net income |
| $165,690 | |
| Harding Industries, Inc. | |||
| Comparative Balance Sheets | |||
| December 31, 2017 and 2016 | |||
| Assets | 2017 | 2016 | |
| Current assets: |
|
| |
| Cash | $474,000 | $286,000 | |
| Accounts receivable | 71,000 | 125,000 | |
| Inventory | 329,000 | 216,000 | |
| Prepaid insurance | 8,500 | 5,500 | |
| Total current assets | $882,500 | $632,500 | |
|
|
| ||
| Property, plant, and equipment | $625,000 | $595,000 | |
| Less: Accumulated depreciation | (152,000) | (110,000) | |
| Investments | 87,000 | 75,000 | |
| Total assets | $1,442,500 | $1,192,500 | |
|
|
| ||
| Liabilities |
|
| |
| Current liabilities: |
|
| |
| Accounts payable (inventory purchases) | $59,000 | $32,000 | |
| Wages payable | 16,300 | 17,300 | |
| Interest payable | 1,500 | 700 | |
| Income taxes payable | 62,010 | 13,000 | |
| Other accrued expenses payable | 6,500 | 3,200 | |
| Total current liablities | $145,310 | $66,200 | |
|
|
| ||
| Long-term liabilities | 68,000 | 26,000 | |
| Total liabilities | $213,310 | $92,200 | |
|
|
| ||
| Stockholders' equity |
|
| |
| Common stock | $602,000 | $602,000 | |
| Retained earnings | 627,190 | 498,300 | |
| Total stockholders' equity | $1,229,190 | $1,100,300 | |
|
|
| ||
| Total liabilities and equity | $1,442,500 | $1,192,500 | |
Additional information follows:
| a. | Sold plant asset for $4,300. The original cost of this plant asset was $10,300 and it had $10,000 of accumulated depreciation associated with it. |
| b. | Paid $6,500 on the bonds payable; issued $48,500 of new bonds payable. |
| c. | Declared and paid cash dividends of $36,800. |
| d. | Purchased new investment for $12,000. Paid cash. |
| e. | Purchased new equipment for $40,300. Paid cash. |
Requirement
Prepare a statement of cash flows for Harding Industries, Inc., for the year ended December 31, 2017 using the indirect method.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
