Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

CH 21 in Class Exercises Day 2

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

Ch 21 In-class Exercises Day 2

A.
 
CLEAR TRANSMISSIONS COMPANY
Income Statement
For the Year Ended December 31, 2018 ($ in 000s)
Sales        $1,320  CLEAR TRANSMISSIONS COMPANY
Cost of goods sold          500  Selected Accounts from Comparative Balance Sheets
Gross margin          820  December 31, 2018 and 2017 ($ in 000s)
Salaries expense $220           Year  
Depreciation expense  180           2018 2017 Change
Patent amortization expense   10         Cash $102   $100   $ 2 
Interest expense   40         Accounts receivable  220    232    (12)
Loss on sale of cash equivalents   6      456  Inventory  440    450    (10)
Income before taxes          364  Accounts payable  140    134     6 
Income tax expense          182  Salaries payable   80     86     (6)
Interest payable   25     20     5 
Net Income        $ 182 
Income taxes payable   15     10     5 

 
Create the Cash Flows from Operating Activities section of the SCF using the Direct/Indirect Method
B.
RED, INC.
Comparative Balance Sheets
December 31, 2018 and 2017 ($ in millions)
  2018   2017 RED, INC.
Assets             Statement of Income
Cash $ 24    $ 110  For Year Ended December 31, 2018
Accounts receivable   178      132 
($ in millions)
Prepaid insurance   7      3 
Inventory   285      175  Revenues          
Buildings and equipment   400      350  Sales revenue      $2,000 
Less: Accumulated depreciation   (119)     (240)
Expenses          
  $ 775    $ 530 
Cost of goods sold $1,400      
Liabilities            
Depreciation expense   50      
Accounts payable $ 87    $ 100 
Accrued expenses payable   6      11  Operating expenses   447    1,897 
Notes payable   50      0  Net income      $ 103 
Bonds payable   160      0 
Shareholders’ Equity            
Common stock   400      400 
Retained earnings   72      19 
  $ 775    $ 530 

 
Additional information from the accounting records:
1. During 2018, $230 million of equipment was purchased to replace $180 million of equipment (95% depreciated)
sold at book value.
2. In order to maintain the usual policy of paying cash dividends of $50 million, it was necessary for Red to borrow
$50 million from its bank.

Prepare the entire SCF using the direct/Indirect method to report operating activities.

You might also like