A comparative balance sheet and income statement for EatonCompany follow:
Eaton Company
Comparative Balance Sheet
December 31, 2011 and 2010 2011 2010 Assets Cash $ 4 $ 11 Accountsreceivable 310 230 Inventory 160 195 Prepaidexpenses 8 6
Total currentassets 482 442
Property, plant,and equipment 500 420 Less accumulateddepreciation 85 70
Net property,plant, and equipment 415 350
Long-terminvestments 31 38
Totalassets $ 928 $ 830
Liabilities and Stockholders' Equity Accountspayable $ 300 $ 225 Accruedliabilities 70 80 Income taxespayable 71 63
Total currentliabilities 441 368 Bondspayable 195 170
Totalliabilities 636 538
Commonstock 160 200 Retainedearnings 132 92
Totalstockholdersââ¬â¢ equity 292 292
Totalliabilities and stockholders' equity $ 928 $ 830
Eaton Company
Income Statement
For the Year Ended December 31, 2011 Sales $ 750 Cost of goodssold 450
Grossmargin 300 Selling andadministrative expenses 223
Net operatingincome 77 Nonoperatingitems: Gain on sale ofinvestments $ 5 Loss on sale ofequipment (2) 3
Income beforetaxes 80 Incometaxes 24
Net income $ 56
During 2011, Eaton sold someequipment for $18 that had cost $30 and on which there wasaccumulated depreciation of $10. In addition, the company soldlong-term investments for $12 that had cost $7 when purchasedseveral years ago. A cash dividend was paid during 2011 and thecompany, repurchased $40 of its own stock. Eaton did not retire anybonds during 2011.
Required: 1. Using the direct method, adjust thecompanyââ¬â¢s income statement for 2011 to a cash basis.(Adjustment amounts that are to bededucted should be indicated with a minus sign. Omit the "$" signin your response.)
Eaton Company
Direct Method of Determining the Net Cash flows from Operatingactivities Sales $ Adjustments to acash basis: $
Cost of goodssold Adjustments to acash basis:
Selling andadministrative expenses Adjustments to acash basis:
Incometaxes Adjustments to acash basis:
Net cashoperating activities $
2. Using the information obtained in(1) above, along with an analysis of the remaining balance sheetaccounts, prepare a statement of cash flows for 2011.(Cash outflows and amounts to bededucted should be indicated with a minus sign. Omit the "$" signin your response.)
Eaton Company
Statement of Cash Flows
For the Year Ended December 31, 2011 Operating activities: Cash receivedfrom customers $ Less cashdisbursements for: $
Total cashdisbursements
Net cashoperating activities Investingactivities:
Net cashinvesting activities Financingactivities:
Net cashfinancing activities
Cash balance,beginning
Cash balance,ending $
A comparative balance sheet and income statement for EatonCompany follow:
Eaton Company Comparative Balance Sheet December 31, 2011 and 2010 | ||||
2011 | 2010 | |||
Assets | ||||
Cash | $ | 4 | $ | 11 |
Accountsreceivable | 310 | 230 | ||
Inventory | 160 | 195 | ||
Prepaidexpenses | 8 | 6 | ||
Total currentassets | 482 | 442 | ||
Property, plant,and equipment | 500 | 420 | ||
Less accumulateddepreciation | 85 | 70 | ||
Net property,plant, and equipment | 415 | 350 | ||
Long-terminvestments | 31 | 38 | ||
Totalassets | $ | 928 | $ | 830 |
| | | | |
Liabilities and Stockholders' Equity | ||||
Accountspayable | $ | 300 | $ | 225 |
Accruedliabilities | 70 | 80 | ||
Income taxespayable | 71 | 63 | ||
Total currentliabilities | 441 | 368 | ||
Bondspayable | 195 | 170 | ||
Totalliabilities | 636 | 538 | ||
Commonstock | 160 | 200 | ||
Retainedearnings | 132 | 92 | ||
Totalstockholdersââ¬â¢ equity | 292 | 292 | ||
Totalliabilities and stockholders' equity | $ | 928 | $ | 830 |
| | | | |
Eaton Company Income Statement For the Year Ended December 31, 2011 | ||||
Sales | $ | 750 | ||
Cost of goodssold | 450 | |||
Grossmargin | 300 | |||
Selling andadministrative expenses | 223 | |||
Net operatingincome | 77 | |||
Nonoperatingitems: | ||||
Gain on sale ofinvestments | $ | 5 | ||
Loss on sale ofequipment | (2) | 3 | ||
Income beforetaxes | 80 | |||
Incometaxes | 24 | |||
Net income | $ | 56 | ||
| | |||
During 2011, Eaton sold someequipment for $18 that had cost $30 and on which there wasaccumulated depreciation of $10. In addition, the company soldlong-term investments for $12 that had cost $7 when purchasedseveral years ago. A cash dividend was paid during 2011 and thecompany, repurchased $40 of its own stock. Eaton did not retire anybonds during 2011. |
Required: | |
1. | Using the direct method, adjust thecompanyââ¬â¢s income statement for 2011 to a cash basis.(Adjustment amounts that are to bededucted should be indicated with a minus sign. Omit the "$" signin your response.) |
Eaton Company Direct Method of Determining the Net Cash flows from Operatingactivities | ||
Sales | $ | |
Adjustments to acash basis: | ||
$ | ||
Cost of goodssold | ||
Adjustments to acash basis: | ||
Selling andadministrative expenses | ||
Adjustments to acash basis: | ||
Incometaxes | ||
Adjustments to acash basis: | ||
Net cashoperating activities | $ | |
| ||
2. | Using the information obtained in(1) above, along with an analysis of the remaining balance sheetaccounts, prepare a statement of cash flows for 2011.(Cash outflows and amounts to bededucted should be indicated with a minus sign. Omit the "$" signin your response.) |
Eaton Company Statement of Cash Flows For the Year Ended December 31, 2011 | ||
Operating activities: | ||
Cash receivedfrom customers | $ | |
Less cashdisbursements for: | ||
$ | ||
Total cashdisbursements | ||
Net cashoperating activities | ||
Investingactivities: | ||
Net cashinvesting activities | ||
Financingactivities: | ||
Net cashfinancing activities | ||
Cash balance,beginning | ||
Cash balance,ending | $ | |
| ||
|