33:010:272 Lecture Notes - Lecture 11: Current Liability, Accrual, Negative Number
Document Summary
Get access
Related Documents
Related Questions
The balance sheet for Plasma Screens Corporation along with additional information, are provided below:
PLASMA SCREENS CORPORATION Balance Sheets December 31, 2018 and 2017 | ||||
2018 | 2017 | |||
Assets: | ||||
Current assets: | ||||
Cash | $ | 82,000 | $ | 120,000 |
Accounts receivable | 72,000 | 96,000 | ||
Inventory | 65,000 | 80,000 | ||
Prepaid rent | 5,000 | 4,000 | ||
Long-term assets: | ||||
Land | 500,000 | 500,000 | ||
Equipment | 800,000 | 600,000 | ||
Accumulated depreciation | (380,000) | (300,000) | ||
Total assets | $ | 1,144,000 | $ | 1,100,000 |
Liabilities and Stockholders' Equity: | ||||
Current liabilities: | ||||
Accounts payable | $ | 78,000 | $ | 82,000 |
Interest payable | 5,000 | 9,000 | ||
Income tax payable | 9,000 | 7,000 | ||
Long-term liabilities: | ||||
Notes payable | 75,000 | 150,000 | ||
Stockholders' equity: | ||||
Common stock | 600,000 | 600,000 | ||
Retained earnings | 377,000 | 252,000 | ||
Total liabilities and stockholders' equity | $ | 1,144,000 | $ | 1,100,000 |
Additional Information for 2018:
1. Net income is $160,000.
2. The company purchases $200,000 in equipment.
3. Depreciation expense is $80,000.
4. The company repays $75,000 in notes payable.
5. The company declares and pays a cash dividend of $35,000.
Prepare the statement of cash flows using the indirect method.
|
The balance sheet for Plasma Screens Corporation, along with additional information, are provided below:
PLASMA SCREENS CORPORATION Balance Sheets December 31, 2018 and 2017 | ||||
2018 | 2017 | |||
Assets: | ||||
Current assets: | ||||
Cash | $ | 142,950 | $ | 154,000 |
Accounts receivable | 76,800 | 90,500 | ||
Inventory | 92,000 | 77,300 | ||
Prepaid rent | 3,400 | 1,700 | ||
Long-term assets: | ||||
Land | 465,000 | 465,000 | ||
Equipment | 762,000 | 655,000 | ||
Accumulated depreciation | (421,000) | (262,000) | ||
Total assets | $ | 1,121,150 | $ | 1,181,500 |
Liabilities and Stockholders' Equity: | ||||
Current liabilities: | ||||
Accounts payable | $ | 96,000 | $ | 82,300 |
Interest payable | 6,750 | 13,500 | ||
Income tax payable | 7,400 | 4,700 | ||
Long-term liabilities: | ||||
Notes payable | 112,500 | 225,000 | ||
Stockholders' equity: | ||||
Common stock | 685,000 | 685,000 | ||
Retained earnings | 213,500 | 171,000 | ||
Total liabilities and stockholders' equity | $ | 1,121,150 | $ | 1,181,500 |
Additional Information for 2018:
1. Net income is $66,000.
2. The company purchases $107,000 in equipment.
3. Depreciation expense is $159,000.
4. The company repays $112,500 in notes payable.
5 .The company declares and pays a cash dividend of $23,500.
Required:
Prepare the statement of cash flows using the indirect method.
|
Natalie Daniels has completed the basic format to be used inpreparing the statement of cash flows (indirect method) for CPUHardware Designers. All amounts are in thousands (000s). |
CPU HARDWARE DESIGNERS Statement of Cash Flows For the year ended December 31, 2015 | ||
Cash Flows fromOperating Activities | ||
Netincome | ||
Adjustments for noncash effects: | ||
Changesin current assets and current liabilities: | ||
Net cash flows from operatingactivities | ||
Cash Flows fromInvesting Activities | ||
Netcash flows from investing activities | ||
Cash Flows fromFinancing Activities | ||
Net cash flows from financingactivities | ||
Net increase(decrease) in cash | $ | (28,000) |
Cash at thebeginning of the period | 90,000 | |
Cash at the end ofthe period | $ | 62,000 |
Below, in random order, are line items to be included in thestatement of cash flows. |
Cash received fromthe sale of land | $ 4,000 |
Issuance of commonstock | 300,000 |
Depreciationexpense | 30,000 |
Increase in accountsreceivable | 70,000 |
Increase in accountspayable | 11,000 |
Loss on sale ofland | 8,000 |
Purchase ofequipment | 230,000 |
Increase ininventory | 40,000 |
Increase in prepaidrent | 11,000 |
Payment ofdividends | 50,000 |
Net income | 80,000 |
Repayment of notespayable | 60,000 |
Required: |
Prepare the statement of cash flows for CPU Hardware Designersusing the indirect method. (List cash outflows and any decrease in cashas negative amounts. Enter your answers inthousands.) |
CPU HARDWARE DESIGNERS | ||
Statement of Cash Flows | ||
For the Year Ended December 31, 2015 | ||
Cash Flows from Operating Activities: | ||
Adjustments to reconcile net income to net cash flows fromoperating activities | ||
Net cash flows from operating activities | $0 | |
Cash Flows from Investing Activities: | ||
Net cash flows from investing activities | 0 | |
Cash Flows from Financing Activities: | ||
Net cash flows from financing activities | 0 | |
Cash at the beginning of the period | ||
Cash at the end of the period | $0 |