Problem 21-16 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8]The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANYComparative Balance SheetsDecember 31, 2021 and 2020($ in thousands) 2021 2020 Assets Cash$117.0 $34.0 Accounts receivable 62.0 64.0 Less: Allowance for uncollectible accounts (3.0) (2.0) Dividends receivable 17.0 16.0 Inventory 69.0 64.0 Long-term investment 29.0 24.0 Land 84.0 40.0 Buildings and equipment 169.0 264.0 Less: Accumulated depreciation (7.0) (120.0) $537.0 $384.0 Liabilities Accounts payable$27.0 $34.0 Salaries payable 16.0 19.0 Interest payable 18.0 16.0 Income tax payable 21.0 22.0 Notes payable 44.0 0 Bonds payable 93.0 54.0 Less: Discount on bonds (2.0) (3.0) Shareholders' Equity Common stock 210.0 200.0 Paid-in capital—excess of par 24.0 20.0 Retained earnings 94.0 22.0 Less: Treasury stock (8.0) 0 $537.0 $384.0 DUX COMPANYIncome StatementFor the Year Ended December 31, 2021($ in thousands)Revenues Sales revenue$410.0 Dividend revenue 17.0 $427.0 Expenses Cost of goods sold 148.0 Salaries expense 53.0 Depreciation expense 1.0 Bad debt expense 1.0 Interest expense 36.0 Loss on sale of building 31.0 Income tax expense 44.0 314.0 Net income $113.0 Additional information from the accounting records:A building that originally cost $152,000, and which was three-fourths depreciated, was sold for $7,000.The common stock of Byrd Corporation was purchased for $5,000 as a long-term investment.Property was acquired by issuing a 13%, seven-year, $44,000 note payable to the seller.New equipment was purchased for $57,000 cash.On January 1, 2021, bonds were sold at their $39,000 face value.On January 19, Dux issued a 5% stock dividend (1,000 shares). The market price of the $10 par value common stock was $14 per share at that time.Cash dividends of $27,000 were paid to shareholders.On November 12, 12,500 shares of common stock were repurchased as treasury stock at a cost of $8,000. Required:Prepare the statement of cash flows for Dux Company using the indirect method. (Amounts to be deducted should be indicated with a minus sign. Enter your answers in thousands (i.e., 10,000 should be entered as 10).) **DUX COMPANY****Statement of Cash Flows***For the year ended December 31, 2021 ($ in 000s)*---**Cash flows from operating activities:**- **Net income:** $113**Adjustments for noncash effects:**- Depreciation expense- Amortization of bond discount- Loss on sale of building**Changes in operating assets and liabilities:**- Decrease in accounts receivable- Increase in dividends receivable- Increase in inventory- Decrease in accounts payable- Decrease in salaries payable- Increase in interest payable- Decrease in income tax payable**Net cash flows from operating activities:** $113---**Cash flows from investing activities:**- Sale of building- Purchase of long-term investment- Purchase of equipment**Net cash flows from investing activities:** $0---**Cash flows from financing activities:**- Sale of bonds payable- Purchase of treasury stock- Payment of dividends**Net cash flows from financing activities:** $0---**Net increase in cash****Cash balance, January 1****Cash balance, December 31:** $0---**Noncash investing and financing activities:**- Acquired land by issuing note ---This statement provides an overview of DUX Company’s cash flows, categorized into operating, investing, and financing activities for the year 2021. The net income from operations is $113,000, with no net cash change from investing or financing activities, resulting in an ending cash balance of $0. Additionally, there was a non-cash transaction involving the acquisition of land by issuing a note.

Indirect method for a cash flow statement: The indirect method for a cash flow statement is a way to present data that shows how much money a company spent or made during a certain period and from what sources. It takes the company's net income and adds or deducts balance sheet items to determine cash flow.Particulars Amount $('000) A. Cash flows from operating Activities Net income 113 Adjustment for Non cash effects Add: Depreciation 1 Add: Amortisation of Bond Discount 1 Add: Loss on sale of Building 31 Changes in operatinf Assets and Liabilities Decrease in Account Receivable 3 Increase in Dividend Receivable -1 Increase in inventories -5 Decrease in Account payables -7 Decrease in salaries payables -3 Increase in interest payable 2 Decrease in income tax payable -1 Net Cash flows from Operating activities ( A ) 134 B. Cash flows from Investing Activities Sale of Building 7 Purchase of long term investment -5 Purchase of Office equipment -57 Net Cash flows from Investing activities ( B ) -55 C. Cash flows from Financing Activities sale of bonds payable 39 Purchase of treasury stock -8 Dividends Paid -27 Net Cash flows from financing activities ( C ) 4 D. Net cashflows for the year (A+B+C) 83 E. Opening cash balance / Overdraft balance { Balancing figure) 34 Closing Cash balance (D+E) 117

Answered: Prepare the statement of cash flows for…

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Problem 21-16 (Algo) Statement of cash flows; indirect method [LO21-4, 21-8]

The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also.

DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands)
	2021		2020
Assets
Cash	$	117.0		$	34.0
Accounts receivable		62.0			64.0
Less: Allowance for uncollectible accounts		(3.0	)		(2.0	)
Dividends receivable		17.0			16.0
Inventory		69.0			64.0
Long-term investment		29.0			24.0
Land		84.0			40.0
Buildings and equipment		169.0			264.0
Less: Accumulated depreciation		(7.0	)		(120.0	)
	$	537.0		$	384.0
Liabilities
Accounts payable	$	27.0		$	34.0
Salaries payable		16.0			19.0
Interest payable		18.0			16.0
Income tax payable		21.0			22.0
Notes payable		44.0			0
Bonds payable		93.0			54.0
Less: Discount on bonds		(2.0	)		(3.0	)
Shareholders' Equity
Common stock		210.0			200.0
Paid-in capital—excess of par		24.0			20.0
Retained earnings		94.0			22.0
Less: Treasury stock		(8.0	)		0
	$	537.0		$	384.0

DUX COMPANY Income Statement For the Year Ended December 31, 2021 ($ in thousands)
Revenues
Sales revenue	$	410.0
Dividend revenue		17.0	$	427.0
Expenses
Cost of goods sold		148.0
Salaries expense		53.0
Depreciation expense		1.0
Bad debt expense		1.0
Interest expense		36.0
Loss on sale of building		31.0
Income tax expense		44.0		314.0
Net income			$	113.0

Additional information from the accounting records:

A building that originally cost $152,000, and which was three-fourths depreciated, was sold for $7,000.
The common stock of Byrd Corporation was purchased for $5,000 as a long-term investment.
Property was acquired by issuing a 13%, seven-year, $44,000 note payable to the seller.
New equipment was purchased for $57,000 cash.
On January 1, 2021, bonds were sold at their $39,000 face value.
On January 19, Dux issued a 5% stock dividend (1,000 shares). The market price of the $10 par value common stock was $14 per share at that time.
Cash dividends of $27,000 were paid to shareholders.
On November 12, 12,500 shares of common stock were repurchased as treasury stock at a cost of $8,000.

Required:
Prepare the statement of cash flows for Dux Company using the indirect method. (Amounts to be deducted should be indicated with a minus sign. Enter your answers in thousands (i.e., 10,000 should be entered as 10).)

**DUX COMPANY**

**Statement of Cash Flows**

*For the year ended December 31, 2021 ($ in 000s)*

---

**Cash flows from operating activities:**

- **Net income:** $113

**Adjustments for noncash effects:**

- Depreciation expense
- Amortization of bond discount
- Loss on sale of building

**Changes in operating assets and liabilities:**

- Decrease in accounts receivable
- Increase in dividends receivable
- Increase in inventory
- Decrease in accounts payable
- Decrease in salaries payable
- Increase in interest payable
- Decrease in income tax payable

**Net cash flows from operating activities:** $113

---

**Cash flows from investing activities:**

- Sale of building
- Purchase of long-term investment
- Purchase of equipment

**Net cash flows from investing activities:** $0

---

**Cash flows from financing activities:**

- Sale of bonds payable
- Purchase of treasury stock
- Payment of dividends

**Net cash flows from financing activities:** $0

---

**Net increase in cash**

**Cash balance, January 1**

**Cash balance, December 31:** $0

---

**Noncash investing and financing activities:**

- Acquired land by issuing note

---

This statement provides an overview of DUX Company’s cash flows, categorized into operating, investing, and financing activities for the year 2021. The net income from operations is $113,000, with no net cash change from investing or financing activities, resulting in an ending cash balance of $0. Additionally, there was a non-cash transaction involving the acquisition of land by issuing a note.

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.