Concept explainers
Statement of
Norwich Manufacturing, Inc. 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-MYLAB W/ETEXT
Additional Business Textbook Solutions
Auditing And Assurance Services
Financial Accounting: Tools for Business Decision Making, 8th Edition
Principles of Accounting Volume 2
Construction Accounting And Financial Management (4th Edition)
PRINCIPLES OF TAXATION F/BUS.+INVEST.
Financial Accounting: Information for Decisions
- Tifton Co. had the following cash transactions during the current year: Refer to the information in RE21-6. Prepare the financing activities section of Tifton Co.s statement of cash flows.arrow_forwardFinancial data for Otto Company follow: a. Compute the ratio of cash to monthly cash expenses. b. Interpret the results computed in (a).arrow_forwardThe financial statements for Romeo and Company follow. Assume that the additional investment and the withdrawals were in the form of cash. Required Prepare a statement of cash flows for the year ended December 31, 2018. Check Figure Net cash flows from operating activities, 172,000arrow_forward
- Use 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_forwardUse 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_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
- Subject: acountingarrow_forwardPrepare the statement of cash flows of Dux Company for the year ended December 31, 2021. Present cash flows from operating activities by the direct method.arrow_forwardStatement of Cash Flows (Indirect Method)Use the following information regarding the Lund Corporation to (a) prepare a statement of cash flows using the indirect method and (b) compute Lund's operating-cash-flow-to-current-liabilities ratio. Accounts payable increase $13,500 Accounts receivable increase 6,000 Accrued liabilities decrease 4,500 Amortization expense 9,000 Cash balance, January 1 33,000 Cash balance, December 31 22,500 Cash paid as dividends 43,500 Cash paid to purchase land 135,000 Cash paid to retire bonds payable at par 90,000 Cash received from issuance of common stock 52,500 Cash received from sale of equipment 25,500 Depreciation expense 43,500 Gain on sale of equipment 6,000 Inventory decrease 19,500 Net income 114,000 Prepaid expenses increase 3,000 Average current liabilities 150,000 a. Use negative signs with cash outflow answers. LUND CORPORATIONStatement of Cash FlowsFor Year Ended December 31 Cash Flow from…arrow_forward
- Excerpts from Neuwirth Corporation's comparative balance sheet appear below: Beginning Balance Ending Balance Cash and cash equivalents $ 40,000 $ 27,000 $ 68,000 $ 30,000 $ 31,000 $ 71,000 Accounts receivable Inventory Which of the following is the correct treatment within the operating activities section of the statement of cash flows using the indirect method?arrow_forwardFrom the summary cash account of X Ltd. prepare the Cash Flow Statement for the year ended 31 March, 2020 by Direct Method. CASH BOOK Dr. for the year ended March 31,2020 Cr. Particulars SAR. Particular SAR. 50,000 By Payment to Suppliers 3,00,000 By Purchased of Fixed Assets 2,00,000 20,00,000 To Balance on April 1, 2019 To Issue of Equity Shares To Receipts from Customers To Sale of Fixed Assets 28,00,000 By Overhead Expenses 1,00,000 By Wages and Salaries 2,00,000 |1,00,000 2.50.000 By Income Tax Paid By Dividend Paid By Re payment of Bank Loan | 3,00,000 By Balance on March 31, 2020 1,50,000 50,000 32.50.000 32,50,000arrow_forwardStatement of Cash Flows The comparative balance sheet of Orange Angel Enterprises Inc. at December 31, 20Y8 and 20Y7, is as follows: Dec. 31, Dec. 31, 20Y8 20Y7 Cash Accounts receivable (net) Merchandise inventory Assets Prepaid expenses Equipment Accumulated depreciation-equipment Total assets Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Mortgage note payable Common stock, $1 par Excess of paid-in capital over par Retained earnings Total liabilities and stockholders' equity $53,650 $66,100 82,440 89,100 117,780 110,440 4,800 3,350 239,920 197,870 (62,380) (48,530) $436,210 $418,330 $91,600 0 14,000 203,000 127,610 $436,210 $87,430 125,500 9,000 118,000 78,400 $418,330 Additional data obtained from the income statement and from an examination of the accounts in the ledger for 20Y8 are as follows: a. Net income, $125,980. b. Depreciation reported on the income statement, $30,270. c. Equipment was purchased at a cost of $58,470, and fully depreciated…arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningManagerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,
- Financial 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