Problem 11-4A Prepare a statement of cash flows-indirect method (LO11-2, 11-3, 11-4, 11-5) The income statement, balance sheets, and additional information for Video Phones, Inc., are provided. VIDEO PHONES, INC. Income Statement For the Year Ended December 31, 2021 Net sales Expenses: Cost of goods sold Operating expenses Depreciation expense Loss on sale of land Interest expense Income tax expense Total expenses Net income Assets Current assets: Cash Accounts receivable Inventory Prepaid rent Long-term assets: Investments Accounts payable Interest payable $2,450,000 958,000 37,000 9,000 20,000 58,000 Land Equipment Accumulated depreciation Total assets Liabilities and Stockholders' Equity Current liabilities: Additional Information for 2021: $3,636,000 3,532,000 $ 104,000 VIDEO PHONES, INC. Balance Sheets December 31 Income tax payable Long-term liabilities: Notes payable Stockholders' equity: Common stock Retained earnings Total liabilities and stockholders' equity $ 2021 254,600 92,000 105,000 14,400 115,000 220,000 290,000 (81,000) $1,010,000 $ 75,000 7,000 16,000 305,000 400,000 207,000 $1,010,000 2020 $227,800 70,000 145,000 7,200 0 260,000 220,000 (44,000) $886,000 $ 91,000 12,000 ,000 235,000 400,000 133,000 $886,000

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question

Assignment help

Problem 11-4A Prepare a statement of cash flows-indirect method (LO11-2, 11-3, 11-4, 11-5)
The income statement, balance sheets, and additional information for Video Phones, Inc., are provided.
VIDEO PHONES, INC.
Income Statement
For the Year Ended December 31, 2021
Net sales
Expenses:
Cost of goods sold
Operating expenses
Depreciation expense
Loss on sale of land
Interest expense
Income tax expense
Total expenses
Net income
Assets
Current assets:
Cash
Accounts receivable
Inventory
Prepaid rent
Long-term assets:
Investments
Accounts payable
Interest payable
Land
Equipment
Accumulated depreciation
Total assets
Liabilities and Stockholders' Equity
Current liabilities:
Income tax payable
Long-term liabilities:
Notes payable
$2,450,000
958,000
37,000
9,000
20,000
58,000
Additional Information for 2021:
$3,636,000
3,532,000
$ 104,000
VIDEO PHONES, INC.
Balance Sheets.
December 31
Stockholders' equity:
Common stock
Retained earnings
Total liabilities and stockholders' equity
2021
$ 254,600
92,000
105,000
14,400
115,000
220,000
290,000
(81,000)
$1,010,000
$ 75,000
7,000
16,000
305,000
400,000
207,000
$1,010,000
2020
$227,800
70,000
145,000
7,200
0
260,000
220,000
(44,000)
$886,000
$ 91,000
12,000
15,000
235,000
400,000
133,000
$886,000
Transcribed Image Text:Problem 11-4A Prepare a statement of cash flows-indirect method (LO11-2, 11-3, 11-4, 11-5) The income statement, balance sheets, and additional information for Video Phones, Inc., are provided. VIDEO PHONES, INC. Income Statement For the Year Ended December 31, 2021 Net sales Expenses: Cost of goods sold Operating expenses Depreciation expense Loss on sale of land Interest expense Income tax expense Total expenses Net income Assets Current assets: Cash Accounts receivable Inventory Prepaid rent Long-term assets: Investments Accounts payable Interest payable Land Equipment Accumulated depreciation Total assets Liabilities and Stockholders' Equity Current liabilities: Income tax payable Long-term liabilities: Notes payable $2,450,000 958,000 37,000 9,000 20,000 58,000 Additional Information for 2021: $3,636,000 3,532,000 $ 104,000 VIDEO PHONES, INC. Balance Sheets. December 31 Stockholders' equity: Common stock Retained earnings Total liabilities and stockholders' equity 2021 $ 254,600 92,000 105,000 14,400 115,000 220,000 290,000 (81,000) $1,010,000 $ 75,000 7,000 16,000 305,000 400,000 207,000 $1,010,000 2020 $227,800 70,000 145,000 7,200 0 260,000 220,000 (44,000) $886,000 $ 91,000 12,000 15,000 235,000 400,000 133,000 $886,000
Additional Information for 2021:
1. Purchase investment in bonds for $115,000.
2. Sell land costing $40,000 for only $31,000, resulting in a $9,000 loss on sale of land.
3. Purchase $70,000 in equipment by issuing a $70,000 long-term note payable to the seller. No cash is exchanged in the transaction.
4. Declare and pay a cash dividend of $30,000.
Required:
Prepare the statement of cash flows using the indirect method. Disclose any noncash transactions in an accompanying note. (List cash
outflows and any decrease in cash as negative amounts.)
Cash Flows from Operating Activities:
Net income
Adjustments to reconcile net income to net cash flows from operating activities:
Decrease in inventory
Loss (on sale of land)
Depreciation expense
Increase in accounts receivable
Increase in prepaid rent
Decrease in accounts payable
Decrease in interest payable
Increase in income tax payable
VIDEO PHONES, INC.
Statement of Cash Flows
For the Year Ended December 31, 2021
Net cash flows from operating activities
Cash Flows from Investing Activities:
Purchase investment in bonds
Proceeds from sale of land
Net cash flows from investing activities
Cash Flows from Financing Activities:
Payment of cash dividends
Net cash flows from financing activities
Net increase in cash
Cash at the beginning of the period
Cash at the end of the period
Note: Noncash Activities
Purchase equipment issuing a note payable
$
104,000
40,000
9,000
37,000
(22,000)
(7,200)
(16,000)
(5,000)
1,000
(115,000)
31,000
$ (30,000)
$ 140,800
$
(84,000)
(30,000)
26,800
227,800
254,600
Transcribed Image Text:Additional Information for 2021: 1. Purchase investment in bonds for $115,000. 2. Sell land costing $40,000 for only $31,000, resulting in a $9,000 loss on sale of land. 3. Purchase $70,000 in equipment by issuing a $70,000 long-term note payable to the seller. No cash is exchanged in the transaction. 4. Declare and pay a cash dividend of $30,000. Required: Prepare the statement of cash flows using the indirect method. Disclose any noncash transactions in an accompanying note. (List cash outflows and any decrease in cash as negative amounts.) Cash Flows from Operating Activities: Net income Adjustments to reconcile net income to net cash flows from operating activities: Decrease in inventory Loss (on sale of land) Depreciation expense Increase in accounts receivable Increase in prepaid rent Decrease in accounts payable Decrease in interest payable Increase in income tax payable VIDEO PHONES, INC. Statement of Cash Flows For the Year Ended December 31, 2021 Net cash flows from operating activities Cash Flows from Investing Activities: Purchase investment in bonds Proceeds from sale of land Net cash flows from investing activities Cash Flows from Financing Activities: Payment of cash dividends Net cash flows from financing activities Net increase in cash Cash at the beginning of the period Cash at the end of the period Note: Noncash Activities Purchase equipment issuing a note payable $ 104,000 40,000 9,000 37,000 (22,000) (7,200) (16,000) (5,000) 1,000 (115,000) 31,000 $ (30,000) $ 140,800 $ (84,000) (30,000) 26,800 227,800 254,600
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
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.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education