Question: Problem 21-11 Prepare a statement of cash flows; direct method [LO21-3, 21-8] The comparative balance sheets for 2016 and 2015 and the income statement for
Problem 21-11 Prepare a statement of cash flows; direct method [LO21-3, 21-8]
| The comparative balance sheets for 2016 and 2015 and the income statement for 2016 are given below for Arduous Company. Additional information from Arduouss accounting records is provided also. |
| ARDUOUS COMPANY Comparative Balance Sheets December 31, 2016 and 2015 ($ in millions) | ||||
| 2016 | 2015 | |||
| Assets | ||||
| Cash | $ | 154 | $ | 100 |
| Accounts receivable | 209 | 232 | ||
| Investment revenue receivable | 25 | 23 | ||
| Inventory | 226 | 219 | ||
| Prepaid insurance | 23 | 32 | ||
| Long-term investment | 213 | 144 | ||
| Land | 234 | 169 | ||
| Buildings and equipment | 431 | 438 | ||
| Less: Accumulated depreciation | (117) | (158) | ||
| Patent | 53 | 56 | ||
| $ | 1,451 | $ | 1,255 | |
| Liabilities | ||||
| Accounts payable | $ | 69 | $ | 103 |
| Salaries payable | 25 | 37 | ||
| Bond interest payable | 27 | 23 | ||
| Income tax payable | 31 | 38 | ||
| Deferred income tax liability | 49 | 27 | ||
| Notes payable | 32 | 0 | ||
| Lease liability | 101 | 0 | ||
| Bonds payable | 234 | 313 | ||
| Less: Discount on bonds | (41) | (46) | ||
| Shareholders Equity | ||||
| Common stock | 465 | 429 | ||
| Paid-in capitalexcess of par | 119 | 104 | ||
| Preferred stock | 94 | 0 | ||
| Retained earnings | 274 | 227 | ||
| Less: Treasury stock | (28) | 0 | ||
| $ | 1,451 | $ | 1,255 | |
| ARDUOUS COMPANY Income Statement For Year Ended December 31, 2016 ($ in millions) | ||||||
| Revenues | ||||||
| Sales revenue | $ | 589 | ||||
| Investment revenue | 30 | |||||
| Gain on sale of treasury bills | 2 | $ | 621 | |||
| Expenses and loss: | ||||||
| Cost of goods sold | 199 | |||||
| Salaries expense | 92 | |||||
| Depreciation expense | 13 | |||||
| Patent amortization expense | 2 | |||||
| Insurance expense | 26 | |||||
| Bond interest expense | 47 | |||||
| Loss on machine damage | 34 | |||||
| Income tax expense | 55 | 468 | ||||
| Net income | $ | 153 | ||||
| Additional information from the accounting records: | |
| a. | Investment revenue includes Arduous Companys $25 million share of the net income of Demur Company, an equity method investee. |
| b. | Treasury bills were sold during 2016 at a gain of $2 million. Arduous Company classifies its investments in Treasury bills as cash equivalents. |
| c. | A machine originally costing $108 million that was one-half depreciated was rendered unusable by a flood. Most major components of the machine were unharmed and were sold for $20 million. |
| d. | Temporary differences between pretax accounting income and taxable income caused the deferred income tax liability to increase by $22 million. |
| e. | The preferred stock of Tory Corporation was purchased for $44 million as a long-term investment. |
| f. | Land costing $65 million was acquired by issuing $33 million cash and a 10%, four-year, $32 million note payable to the seller. |
| g. | The right to use a building was acquired with a 15-year lease agreement; present value of lease payments, $101 million. |
| h. | $79 million of bonds were retired at maturity. |
| i. | In February, Arduous issued a 4% stock dividend (6 million shares). The market price of the $6 par value common stock was $8.50 per share at that time. Also the company paid a cash dividend. |
| j. | In April, 1 million shares of common stock were repurchased as treasury stock at a cost of $28.00 million. |
I NEED HELP WITH CREATING THE CASH FLOW STATEMENT FOR DEC 31.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
