The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 398 Weeks Ago, 2 Days Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
PROBLEM 14–11 Prepare a Statement of Cash Flows [LO1, LO2]
A comparative balance sheet and an income statement for Blankley Company are given below:
Â
Â
Â
Â
Â
Â
Â
Â
Â
|
Cash and cash equivalents . . . . . . . . . . |
$Â Â Â Â 39 |
 |
$Â Â Â Â 81 |
|
Accounts receivable . . . . . . . . . . . . . . . . |
640 |
 |
588 |
|
Inventory . . . . . . . . . . . . . . . . . . . . . . . . |
650 |
 |
610 |
|
Total current assets . . . . . . . . . . . . . . . . . . |
1,329 |
 |
1,279 |
|
Property, plant, and equipment . . . . . . . . . |
1,505 |
 |
1,484 |
|
Less accumulated depreciation . . . . . . . |
770 |
 |
651 |
|
Net property, plant, and equipment . . . . . . |
735 |
 |
833 |
|
Total assets . . . . . . . . . . . . . . . . . . . . . . . . |
$2,064 |
 |
$2,112 |
Â
Â
Â
Â

Â
Â
Â
Â
|
Accounts payable . . . . . . . . . . . . . . . . . . |
$ Â 260 |
 |
$Â Â 160 |
|
Accrued liabilities . . . . . . . . . . . . . . . . . . |
180 |
 |
170 |
|
Income taxes payable . . . . . . . . . . . . . . . |
77 |
 |
72 |
|
Total current liabilities . . . . . . . . . . . . . . . . |
517 |
 |
402 |
|
Bonds payable . . . . . . . . . . . . . . . . . . . . . . |
415 |
 |
600 |
|
Total liabilities . . . . . . . . . . . . . . . . . . . . . . |
932 |
 |
1,002 |
|
Stockholders’ equity: Common stock . . . . . . . . . . . . . . . . . . . . |
 145 |
 |
 145 |
|
Retained earnings . . . . . . . . . . . . . . . . . |
987 |
 |
965 |
|
Total stockholders’ equity . . . . . . . . . . . . . . |
1,132 |
 |
1,110 |
|
Total liabilities and stockholders’ equity . . . |
$2,064 |
 |
$2,112 |
Â
Â
Â
Â
Â
Â
|
Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
$3,700 |
|
Cost of goods sold . . . . . . . . . . . . . . . . . . . . . . . . . . . |
2,540 |
|
Gross margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
1,160 |
|
Selling and administrative expenses . . . . . . . . . . . . . |
880 |
|
Net operating income . . . . . . . . . . . . . . . . . . . . . . . . |
280 |
|
Nonoperating items: Gain on sale of equipment . . . . |
2 |
|
Income before taxes . . . . . . . . . . . . . . . . . . . . . . . . . . |
282 |
|
Income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
112 |
|
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . |
$ Â 170 |
Â
Â
Blankley also provided the following information:
1.      The company sold equipment that had an original cost of $12 million and accumulated depre- ciation of $7 million. The cash proceeds from the sale were $7 million. The gain on the sale was $2 million.
2.      The company did not issue any new bonds during the year.
3.      The company paid a cash dividend during the year.
4.      The company did not complete any common stock transactions during the year.
Required:
1.      Using the indirect method, prepare a statement of cash flows for the year.
2.      Assume that Blankley had sales of $3,900, net income of $190, and net cash provided by operating activities of $160 in the prior year (all numbers are stated in millions). Prepare a memo that summarizes your interpretations of Blankley’s financial performance.
Â
Â
Â
Â
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------