CH 21 in Class Exercises Day 2
CH 21 in Class Exercises Day 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.