
Concept explainers
Statement of
• LO4–8
Presented below are the 2018 income statement and comparative balance sheets for Santana Industries.
SANTANA INDUSTRIES
Income Statement
For the Year Ended December 31, 2018 ($ in thousands)
Sales revenue | $14,250 | |
Service revenue | 3,400 | |
Total revenue | $17,650 | |
Operating expenses: | ||
Cost of goods sold | 7,200 | |
Selling | 2,400 | |
General and administrative | 1,500 | |
Total operating expenses | 11,100 | |
Operating income | 6,550 | |
Interest expense | 200 | |
Income before income taxes | 6,350 | |
Income tax expense | 2,500 | |
Net income | $ 3,850 | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Assets: | ||
Cash | $ 7,350 | $ 2,200 |
2,500 | 2,200 | |
Inventory | 4,000 | 3,000 |
Prepaid rent | 150 | 300 |
Plant and equipment | 14,500 | 12,000 |
Less: |
(5,100) | (4,500) |
Total assets | $23,400 | $15,200 |
Liabilities and shareholders’ equity: | ||
Accounts payable | $ 1,400 | $ 1,100 |
Interest payable | 100 | 0 |
Deferred service revenue | 800 | 600 |
Income taxes payable | 550 | 800 |
Loan payable (due 12/31/2020) | 5,000 | 0 |
Common stock | 10,000 | 10,000 |
5,550 | 2,700 | |
Total liabilities and shareholders’ equity | $23,400 | $15,200 |
Additional information for the 2018 fiscal year ($ in thousands):
1. Cash dividends of $1,000 were declared and paid.
2. Equipment costing $4,000 was purchased with cash.
3. Equipment with a book value of $500 (cost of $1,500 less accumulated depreciation of $1,000) was sold for $500.
4. Depreciation of $1,600 is included in operating expenses.
Required:
Prepare Santana Industries’ 2018 statement of cash flows, using the indirect method to present cash flows from operating activities.

Statement of Cash Flow:
The statement of cash flows is one of the financial statements, which provides information about cash inflows and cash outflows of an enterprise’s operating, investing, and financing activities that occurred during the period.
To prepare: Statement of Cash Flow of S Industries for the period ended December 31, 2018.
Explanation of Solution
Prepare Statement of Cash Flows of S Industries for the period ended December 31, 2018
S Industries | ||
Statement of Cash Flows | ||
For the period ending December 31, 2018 | ||
($ in thousands) | ||
Amount in $ | Amount in $ | |
Cash flows from operating activities: | ||
Net income | 3,850 | |
Adjustments for non cash items: | ||
Depreciation | 1,600 | |
Cash flows before changes in working capital | 5,450 | |
Changes in working capital: | ||
Increase in accounts receivable (a) | (300) | |
Increase in inventory (b) | (1,000) | |
Decrease in prepaid rent (c) | 150 | |
Increase in accounts payable (d) | 300 | |
Increase in interest payable (e) | 100 | |
Increase in deferred service revenue (f) | 200 | |
Decrease in income tax payable (g) | (250) | (800) |
Net Cash flows from operating activities (1) | 4,650 | |
Cash flows from investing activities: | ||
Purchase of equipment | (4,000) | |
Sale of equipment | 500 | |
Net Cash flows from investing activities (2) | (3,500) | |
Cash flows from financing activities: | ||
Loan payable | 5,000 | |
Payment of dividends | (1,000) | |
Net Cash flows from financing activities (3) | 4,000 | |
Net increase in cash and cash equivalents | 5,150 | |
Cash and cash equivalents on January 1, 2018 | 2,200 | |
Cash and cash equivalents on December 31, 2018 | 7,350 |
Table (1)
- Increase in current assets and decrease in current liabilities causes cash outflows.
- Increase in current liabilities and decrease in current assets causes cash inflows.
- Payment of dividend is a financing activity and causes cash outflow.
- Purchase of equipment is an investing activity and causes cash outflow.
- Sale of equipment is an investing activity and causes cash inflow.
- Depreciation is a non cash expense, added back to net income.
Working notes:
- (a) Compute changes in accounts receivables:
- (b) Compute changes in inventory:
- (c) Changes in the prepaid rent:
- (d) Changes in accounts payable:
- (e) Changes in interest payable:
- (f) Changes in deferred service revenue:
- (g) Changes in income taxes payable:
Want to see more full solutions like this?
Chapter 4 Solutions
Intermediate Accounting
- $ 36,000 204,000 The Drysdale, Koufax, and Marichal partnership has the following balance sheet immediately prior to liquidation: Cash Noncash assets Liabilities Drysdale, loan $ 50,000 10,000 Total assets $ 240,000 Drysdale, capital (50%) Koufax, capital (30%) Marichal, capital (20%) Total liabilities and capital 70,000 60,000 50,000 $ 240,000 Required: a-1. Determine the maximum loss that can be absorbed in Step 1. Then, assuming that this loss has been incurred, determine the next maximum loss that can be absorbed in Step 2. a-2. Liquidation expenses are estimated to be $15,000. Prepare a predistribution schedule to guide the distribution of cash. b. Assume that assets costing $74,000 are sold for $60,000. How is the available cash to be divided? Complete this question by entering your answers in the tabs below.arrow_forwardCalculate GP ratio round answers to decimal placearrow_forwardWhat is the gross profit percentage for this periodarrow_forward
- The company's gross margin percentage is ?arrow_forwardProblem 19-13 (Algo) Shoney Video Concepts produces a line of video streaming servers that are linked to personal computers for storing movies. These devices have very fast access and large storage capacity. Shoney is trying to determine a production plan for the next 12 months. The main criterion for this plan is that the employment level is to be held constant over the period. Shoney is continuing in its R&D efforts to develop new applications and prefers not to cause any adverse feelings with the local workforce. For the same reason, all employees should put in full workweeks, even if that is not the lowest-cost alternative. The forecast for the next 12 months is MONTH FORECAST DEMAND January February March April 530 730 830 530 May June 330 230 July 130 August 130 September 230 October 630 730 800 November December Manufacturing cost is $210 per server, equally divided between materials and labor. Inventory storage cost is $4 per unit per month and is assigned based on the ending…arrow_forwardCompute 007s gross profit percentage and rate of inventory turnover for 2016arrow_forward
- Headland Company pays its office employee payroll weekly. Below is a partial list of employees and their payroll data for August. Because August is their vacation period, vacation pay is also listed. Earnings to Weekly Vacation Pay to Be Employee July 31 Pay Received in August Mark Hamill $5,180 $280 Karen Robbins 4,480 230 $460 Brent Kirk 3,680 190 380 Alec Guinness 8,380 330 Ken Sprouse 8,980 410 820 Assume that the federal income tax withheld is 10% of wages. Union dues withheld are 2% of wages. Vacations are taken the second and third weeks of August by Robbins, Kirk, and Sprouse. The state unemployment tax rate is 2.5% and the federal is 0.8%, both on a $7,000 maximum. The FICA rate is 7.65% on employee and employer on a maximum of $142,800 per employee. In addition, a 1.45% rate is charged both employer and employee for an employee's wages in excess of $142,800. Make the journal entries necessary for each of the four August payrolls. The entries for the payroll and for the…arrow_forwardThe direct materials variance is computed when the materials are purchasedarrow_forwardAction to increase net incomearrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningFundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning



