Presented below are the financial statements of Wildhorse Company.
Wildhorse Company
Comparative Balance Sheets
December 31

Assets

2017

2016

Cash
$ 41,300

$ 23,600

Accounts receivable
23,600

16,520

Inventory
33,040

23,600

Property, plant, and equipment
70,800

92,040

Accumulated depreciation
(37,760

)

(28,320

)

Total
$130,980

$127,440

Liabilities and Stockholders’ Equity

Accounts payable
$ 22,420

$ 17,700

Income taxes payable
8,260

9,440

Bonds payable
20,060

38,940

Common stock
21,240

16,520

Retained earnings
59,000

44,840

Total
$130,980

$127,440

Wildhorse Company
Income Statement
For the Year Ended December 31, 2017

Sales revenue
$285,560

Cost of goods sold
206,500

Gross profit
79,060

Selling expenses
$21,240

Administrative expenses
7,080

28,320

Income from operations
50,740

Interest expense
3,540

Income before income taxes
47,200

Income tax expense
9,440

Net income
$ 37,760


Additional data:
1. Depreciation expense was $20,650.
2. Dividends declared and paid were $23,600.
3. During the year equipment was sold for $10,030 cash. This equipment cost $21,240 originally and had accumulated depreciation of $11,210 at the time of sale.
Problem 12-7A Presented below are the financial st

Problem 12-7A Presented below are the financial st
Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Respuesta :

Answer:

Cash flows using the indirect method $ 17,700  

Explanation:

Assets 2017 2016

Cash  $41,300   $23,600  

Accounts Receivable  $23,600   $16,520  

Inventory  $33,040   $23,600  

TOTAL CURRENT ASSETS   $97,940   $63,720  

Property and Equipment  $70,800   $92,040  

Depreciation Acc. -$37,760  -$28,320  

TOTAL ASSETS   $130,980   $127,440  

Liabilities  

Accounts Payable   $22,420   $17,700  

Bonds Payable   $20,060   $38,940  

Income Tax Payable   $8,260   $9,440  

TOTAL CURRENT LIABILITIES   $50,740   $66,080  

TOTAL LIABILITIES   $50,740   $66,080  

Common Stock   $21,240   $16,520  

Retained Earnings   $59,000   $44,840  

TOTAL EQUITY   $80,240   $61,360  

TOTAL EQUITY + LIABILITIES   $130,980   $127,440  

Income Statement 2017

Sales revenue   $285,560  

Cost of goods sold  -$206,500  

Gross Profit   $79,060  

Selling expenses  -$21,240  

Administrative expenses  -$7,080  

Income from Operations   $50,740  

Interest expenses  -$3,540  

Income before income taxes   $47,200  

Income taxe expenses  -$9,440  

NET INCOME   $37,760  

Cash Flow Ind Method   $17,700  

Net Income   $37,760  

Depreciation   $20,650  

Dividends  -$23,600  

Bonds Payables  -$18,880  

Income Tax Payable  -$1,180  

Accounts Payables   $4,720  

Inventory  -$9,440  

Accounts Receivable  -$7,080  

Common Stock   $4,720  

Equipment Sold  -$0,910  

Equipment   $10,940  

Retained Earnings Report  

Opening retained earnings $44,840

Add: Net Income $37,760

Subtotal $82,600

Less: Dividens -$23,600

Ending retained earnings $ 59,000