he comparative balance sheets for 2016 and 2015 and the incomestatement for 2016 are given below for Arduous Company. Additionalinformation from Arduousâs accounting records is provided also.
ARDUOUS COMPANY
Comparative Balance Sheets
December 31, 2016 and 2015
($ in millions) 2016 2015 Assets Cash $ 154 $ 100 Accountsreceivable 209 232 Investment revenuereceivable 25 23 Inventory 226 219 Prepaidinsurance 23 32 Long-terminvestment 213 144 Land 234 169 Buildings andequipment 431 438 Less: Accumulateddepreciation (117) (158) Patent 53 56 $ 1,451 $ 1,255 Liabilities Accountspayable $ 69 $ 103 Salariespayable 25 37 Bond interestpayable 27 23 Income taxpayable 31 38 Deferred income taxliability 49 27 Notes payable 32 0 Lease liability 101 0 Bonds payable 234 313 Less: Discount onbonds (41) (46) Shareholdersâ Equity Common stock 465 429 Paid-incapitalâexcess of par 119 104 Preferred stock 94 0 Retainedearnings 274 227 Less: Treasury stock (28) 0 $ 1,451 $ 1,255
ARDUOUS COMPANY
Income Statement
For Year Ended December 31, 2016
($ in millions) Revenues Sales revenue $ 589 Investmentrevenue 30 Gain on sale oftreasury bills 2 $ 621 Expenses andloss: Cost of goodssold 199 Salariesexpense 92 Depreciationexpense 13 Patent amortizationexpense 2 Insuranceexpense 26 Bond interestexpense 47 Loss on machinedamage 34 Income taxexpense 55 468 Netincome $ 153
Additionalinformation from the accounting records: a. Investment revenue includes Arduous Companyâs $25 million shareof the net income of Demur Company, an equity method investee.
b. Treasury bills were sold during 2016 at a gain of $2 million.Arduous Company classifies its investments in Treasury bills ascash equivalents.
c. A machine originally costing $108 million that was one-halfdepreciated was rendered unusable by a flood. Most major componentsof the machine were unharmed and were sold for $20 million.
d. Temporary differences between pretax accounting income andtaxable income caused the deferred income tax liability to increaseby $22 million.
e. The preferred stock of Tory Corporation was purchased for $44million as a long-term investment.
f. Land costing $65 million was acquired by issuing $33 millioncash and a 10%, four-year, $32 million note payable to theseller.
g. The right to use a building was acquired with a 15-year leaseagreement; present value of lease payments, $101 million.
h. $79 million of bonds wereretired at maturity. i. In February, Arduous issued a 4% stock dividend (6 millionshares). The market price of the $6 par value common stock was$8.50 per share at that time. Also the company paid a cashdividend.
j. In April, 1 million shares ofcommon stock were repurchased as treasury stock at a cost of $28.00million.
Required: Prepare the statement of cash flows of Arduous Company for theyear ended December 31, 2016. Present cash flows from operatingactivities by the direct method. (Do not round yourintermediate calculations. Enter your answers in millions (i.e.,10,000,000 should be entered as 10.). Amounts to be deducted shouldbe indicated with a minus sign.)
he comparative balance sheets for 2016 and 2015 and the incomestatement for 2016 are given below for Arduous Company. Additionalinformation from Arduousâs accounting records is provided also. |
ARDUOUS COMPANY Comparative Balance Sheets December 31, 2016 and 2015 ($ in millions) | ||||
2016 | 2015 | |||
Assets | ||||
Cash | $ | 154 | $ | 100 |
Accountsreceivable | 209 | 232 | ||
Investment revenuereceivable | 25 | 23 | ||
Inventory | 226 | 219 | ||
Prepaidinsurance | 23 | 32 | ||
Long-terminvestment | 213 | 144 | ||
Land | 234 | 169 | ||
Buildings andequipment | 431 | 438 | ||
Less: Accumulateddepreciation | (117) | (158) | ||
Patent | 53 | 56 | ||
$ | 1,451 | $ | 1,255 | |
Liabilities | ||||
Accountspayable | $ | 69 | $ | 103 |
Salariespayable | 25 | 37 | ||
Bond interestpayable | 27 | 23 | ||
Income taxpayable | 31 | 38 | ||
Deferred income taxliability | 49 | 27 | ||
Notes payable | 32 | 0 | ||
Lease liability | 101 | 0 | ||
Bonds payable | 234 | 313 | ||
Less: Discount onbonds | (41) | (46) | ||
Shareholdersâ Equity | ||||
Common stock | 465 | 429 | ||
Paid-incapitalâexcess of par | 119 | 104 | ||
Preferred stock | 94 | 0 | ||
Retainedearnings | 274 | 227 | ||
Less: Treasury stock | (28) | 0 | ||
$ | 1,451 | $ | 1,255 | |
ARDUOUS COMPANY Income Statement For Year Ended December 31, 2016 ($ in millions) | ||||||
Revenues | ||||||
Sales revenue | $ | 589 | ||||
Investmentrevenue | 30 | |||||
Gain on sale oftreasury bills | 2 | $ | 621 | |||
Expenses andloss: | ||||||
Cost of goodssold | 199 | |||||
Salariesexpense | 92 | |||||
Depreciationexpense | 13 | |||||
Patent amortizationexpense | 2 | |||||
Insuranceexpense | 26 | |||||
Bond interestexpense | 47 | |||||
Loss on machinedamage | 34 | |||||
Income taxexpense | 55 | 468 | ||||
Netincome | $ | 153 | ||||
Additionalinformation from the accounting records: | |
a. | Investment revenue includes Arduous Companyâs $25 million shareof the net income of Demur Company, an equity method investee. |
b. | Treasury bills were sold during 2016 at a gain of $2 million.Arduous Company classifies its investments in Treasury bills ascash equivalents. |
c. | A machine originally costing $108 million that was one-halfdepreciated was rendered unusable by a flood. Most major componentsof the machine were unharmed and were sold for $20 million. |
d. | Temporary differences between pretax accounting income andtaxable income caused the deferred income tax liability to increaseby $22 million. |
e. | The preferred stock of Tory Corporation was purchased for $44million as a long-term investment. |
f. | Land costing $65 million was acquired by issuing $33 millioncash and a 10%, four-year, $32 million note payable to theseller. |
g. | The right to use a building was acquired with a 15-year leaseagreement; present value of lease payments, $101 million. |
h. | $79 million of bonds wereretired at maturity. |
i. | In February, Arduous issued a 4% stock dividend (6 millionshares). The market price of the $6 par value common stock was$8.50 per share at that time. Also the company paid a cashdividend. |
j. | In April, 1 million shares ofcommon stock were repurchased as treasury stock at a cost of $28.00million. |
Required: | |
Prepare the statement of cash flows of Arduous Company for theyear ended December 31, 2016. Present cash flows from operatingactivities by the direct method. (Do not round yourintermediate calculations. Enter your answers in millions (i.e.,10,000,000 should be entered as 10.). Amounts to be deducted shouldbe indicated with a minus sign.) | |