Concept explainers
Statement of
Norwich Manufacturing, Inc. Balance Sheets At December 31 |
||
Assets | Current Year | Prior Year |
Current Assets | ||
Cash | $ 45,000 | $ 22,000 |
Available-for-Sale Debt Investments | 58,000 | 82,000 |
95,000 | 55,000 | |
Merchandise Inventory | 135,000 | 95,000 |
Total Current Assets | $ 333,000 | $254,000 |
Norwich Manufacturing, Inc. Balance Sheets At December 31 |
||
Current Year | Prior Year | |
Noncurrent Assets | ||
Investments in Affiliate Companies | $ 265,000 | $ 100,500 |
Property. Plant, and Equipment - net | 1,364,500 | 1,530,500 |
Intangible Assets - net | 87,500 | 125,000 |
Total Noncurrent Assets | $ 1,717,000 | $1,756,000 |
Total Assets | $2,050,000 | $2,010,000 |
Liabilities | ||
Current Liabilities |
Current Portion of Long-Term Debt | $ 25,000 | $ 65,800 |
Accounts Payable | 187,000 | 128,500 |
Dividends Payable | 75,000 | 55,000 |
Income Taxes Payable | 65,800 | 58,500 |
Total Current Liabilities | $ 352,800 | $ 307,800 |
Noncurrent Liabilities | ||
Bonds Payable | $ 400,000 | $ 400,000 |
Less: Discount on Bonds | (128,500) | (145,000) |
Notes Payable | 225,500 | 225,000 |
62,500 | 72,500 | |
Net Obligations under Pension Plans | 80,000 | 60,000 |
Total Noncurrent Liabilities | $ 639,500 | $ 612,500 |
Total Liabilities | $ 992,300 | $ 920,300 |
Shareholders' Equity | ||
Common Stock. $1 par value | $ 135,000 | $ 135,000 |
Additional Paid-in Capital in Excess of Par - Common | 351,500 | 351,500 |
Additional Paid-in Capital - Stock Options | 16,500 | 0 |
685,000 | 523,700 | |
Accumulated Other Comprehensive Income | (130,300) | 79,500 |
Total Shareholders' Equity | $ 1,057,700 | $1,089,700 |
Total Liabilities and Shareholders' Equity | $2,050,000 | $2,010,000 |
Norwich Manufacturing, Inc. Income Statement For the Current Year Ended December 31 |
|
Sales | $2,433,244 |
Cost of Goods Sold | 1,459,946 |
Gross Profit | $ 973,298 |
Selling, General, and Administrative Expenses | $ 59,800 |
Pension Expense | 260,510 |
Bad Debt Expense | 1,650 |
19,470 | |
Amortization Expense | 7,425 |
Total Operating Expenses | $ 348,855 |
Operating Income | $ 624,443 |
Interest Expense | $ (55,110) |
Investment Income (includes gain on sale) | 55,000 |
Equity Earnings from Affiliate Companies | 164,500 |
Income before Tax | $ 788,833 |
Income Tax Expense | (301,873) |
Net Income | $ 486,960 |
Additional information
- Norwich sold available-for-sale investments that had been acquired for $55,000 at a gain of $40, 500 It included this gain in investment income on the income statement.
- The company acquired additional shares as investments to be earned at fair value It accounted for all investments except for investments carried under the equity method as available-for-sale securities It recorded a $9, 000 unrealized loss for the current year.
- It reported accounts receivable net of the allowance for
bad debts - It sold equipment at book value.
- It did not increase its percentage ownership of its equity investee (affiliate company)
- It sold one of its franchises at book value
- It signed a $100,000 promissory note issued by an equipment dealer in the acquisition of a plant asset
- It did not borrow additional cash funds during the year
Required
Prepare Norwich Manufacturing s cash flow statement for the current year using the indirect method Present required disclosures.
Want to see the full answer?
Check out a sample textbook solutionChapter 22 Solutions
Intermediate Accounting - Myaccountinglab - Pearson Etext Access Card Student Value Edition
Additional Business Textbook Solutions
Horngren's Financial & Managerial Accounting, The Financial Chapters (Book & Access Card)
Managerial Accounting (4th Edition)
Managerial Accounting
Financial Accounting, Student Value Edition (4th Edition)
Accounting For Governmental & Nonprofit Entities
- Use the following excerpts from Indigo Companys balance sheets to determine net cash flows from operating activities (indirect method), assuming net income for 2018 of $225,000.arrow_forwardUse the following information from Birch Companys balance sheets to determine net cash flows from operating activities (indirect method), assuming net income for 2018 of $122,000.arrow_forwardStatement of cash flow for the following: The comparative balance sheet of Whitman Co. at December 31, 20Y2 and 20Y1, is as follows: 1 Dec. 31, 20Y2 Dec. 31, 20Y1 2 Assets 3 Cash $918,000.00 $964,800.00 4 Accounts receivable (net) 828,900.00 761,940.00 5 Inventories 1,268,460.00 1,162,980.00 6 Prepaid expenses 29,340.00 35,100.00 7 Land 315,900.00 479,700.00 8 Buildings 1,462,500.00 900,900.00 9 Accumulated depreciation-buildings (408,600.00) (382,320.00) 10 Equipment 512,280.00 454,680.00 11 Accumulated depreciation-equipment (141,300.00) (158,760.00) 12 Total assets $4,785,480.00 $4,219,020.00 13 Liabilities and Stockholders’ Equity 14 Accounts payable (merchandise creditors) $922,500.00 $958,320.00 15 Bonds payable 270,000.00 0.00 16 Common stock, $25 par 317,000.00 117,000.00 17 Paid-in capital in…arrow_forward
- We are given the following information for Pettit Corporation. Sales (credit) Cash Inventory Current liabilities Asset turnover Current ratio Debt-to-assets ratio Receivables turnover $2,068,000 150,000 923,000 763,000 a. Accounts receivable b. Marketable securities c. Capital assets. d. Long-term debt $ Current assets are composed of cash, marketable securities, accounts receivable, and inventory. Calculate the following balance sheet items: LA LA LA $ $ 1.00 times 2.60 times $ 40 % 4 times 517000arrow_forwardUse the comparative balance sheet and the additional information provided to prepare a cash flow statement for Yannik Inc for the year ended 12/31/2021. Cash Accounts receivable (net) Inventory Equipment Accumulated depreciation TOTAL Accounts payable Notes payable - Long-term Common stock Retained earnings TOTAL Notes 2021 900,000 600,000 900,000 1,500,000 (600,000) 3,200,000 650,000 700,000 1,200,000 750,000 3,200,000 2020 700,000 500,000 750,000 1,200,000 (500,000) 2,650,000 400,000 800,000 1,000,000 450,000 2,650,000 1. Net income was $400,000. 2. Net income include a loss on sale of equipment equal to $20,000. The equipment had a book value of $80,000 at the time of sale. 3. Depreciation for the year was $100,000 4. Dividends of 100,000 have been declared and paid. 5. Increases or decreases in Equipment, Common Stock or Notes Payable refers to relevant purchases, issuances sales or retirements.arrow_forwardprepare a statement of cash flow using indirect methodarrow_forward
- Huluduey Corporation's comparative balance sheet for current assets and liabilities was as follows: Line Item Description Dec. 31, 20Y2 Dec. 31, 20Y1 Accounts receivable $17,500 $12,500 Inventory 51,650 44,200 Accounts payable 8,480 5,100 Dividends payable 9,480 6,100 Adjust net income of $75,800 for changes in operating assets and liabilities to arrive at net cash flows from operating activities.arrow_forwardComplete the balance sheet and sales information using the following financial data: Balance sheet Cash ________ Current liabilities _________ Accounts Receivable ________ Long-term debt 120,000 Inventories ________ Common stock _________ Total assets $600,000 Retained earnings 195,000 Total liabilities and equity _________ Sales ________ Cost of good sold ____40%sales__ Current ratio: 2.o X…arrow_forwardUse the following balance sheet data to compute the net operating working capital. Cash Accounts Receivable Inventory Current Assets Net fixed assets Total assets $60 160 200 $420 $700 $1,120 Account payable Accruals Notes payable Current liabilities Long-term debt Common equity Retained earnings Total liabilities and equity $180 110 200 $490 250 160 220 $1,120arrow_forward
- Calculate the dividend payout ratio.arrow_forwardSales Expenses Income Statement for Current Year Cost of goods sold Depreciation expense Salaries expense Net income Partial Balance Sheet Accounts receivable Inventory Salaries payable $ 51,875 7,900 10,500 $ 85,800 Cash flows from operating activities: 70,275 $ 15,525 Current year PEAK HEIGHTS COMPANY Statement of Cash Flows (Partial) $ 10,100 12, 200 1,640 Required: Present the operating activities section of the statement of cash flows for Peak Heights Company using the indirect method. Note: List cash outflows as negative amounts. Prior year $ 14,800 9,700 890 $arrow_forwardBronco Electronics' current assets consist of cash, short-term investments, accounts receivable, and inventory. The following data were abstracted from a recent financial statement: inventory $190,000 total assets 1,970,000 current ration 3.6 acid test ratio 2.35 debt to equity ratio 1.5 COMPUTE THE CURRENT ASSETSarrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
- College Accounting (Book Only): A Career ApproachAccountingISBN:9781337280570Author:Scott, Cathy J.Publisher:South-Western College PubPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College