In: Accounting
The following are Wildhorse Corp.’s comparative balance sheet accounts at December 31, 2017 and 2016, with a column showing the increase (decrease) from 2016 to 2017.
COMPARATIVE BALANCE SHEETS |
|||||||||
2017 |
2016 |
Increase |
|||||||
Cash |
$811,100 |
$702,700 |
$108,400 |
||||||
Accounts receivable |
1,139,100 |
1,176,000 |
(36,900 |
) |
|||||
Inventory |
1,847,000 |
1,704,500 |
142,500 |
||||||
Property, plant, and equipment |
3,317,700 |
2,945,400 |
372,300 |
||||||
Accumulated depreciation |
(1,158,000 |
) |
(1,048,400 |
) |
(109,600 |
) |
|||
Investment in Myers Co. |
312,200 |
274,000 |
38,200 |
||||||
Loan receivable |
250,000 |
— |
250,000 |
||||||
Total assets |
$6,519,100 |
$5,754,200 |
$764,900 |
||||||
Accounts payable |
$1,010,900 |
$960,700 |
$50,200 |
||||||
Income taxes payable |
29,900 |
50,500 |
(20,600 |
) |
|||||
Dividends payable |
80,600 |
100,700 |
(20,100 |
) |
|||||
Lease liabililty |
432,100 |
— |
432,100 |
||||||
Common stock, $1 par |
500,000 |
500,000 |
— |
||||||
Paid-in capital in excess of par—common stock |
1,499,300 |
1,499,300 |
— |
||||||
Retained earnings |
2,966,300 |
2,643,000 |
323,300 |
||||||
Total liabilities and stockholders’ equity |
$6,519,100 |
$5,754,200 |
$764,900 |
Additional information:
1. | On December 31, 2016, Wildhorse acquired 25% of Myers Co.’s common stock for $274,000. On that date, the carrying value of Myers’s assets and liabilities, which approximated their fair values, was $1,096,000. Myers reported income of $152,800 for the year ended December 31, 2017. No dividend was paid on Myers’s common stock during the year. | |
2. | During 2017, Wildhorse loaned $332,200 to TLC Co., an unrelated company. TLC made the first semiannual principal repayment of $82,200, plus interest at 10%, on December 31, 2017. | |
3. | On January 2, 2017, Wildhorse sold equipment costing $59,800, with a carrying amount of $38,000, for $40,100 cash. | |
4. | On December 31, 2017, Wildhorse entered into a capital lease for an office building. The present value of the annual rental payments is $432,100, which equals the fair value of the building. Wildhorse made the first rental payment of $60,300 when due on January 2, 2018. | |
5. | Net income for 2017 was $403,900. | |
6. | Wildhorse declared and paid the following cash dividends for 2017 and 2016. |
2017 |
2016 |
|||
Declared | December 15, 2017 | December 15, 2016 | ||
Paid | February 28, 2018 | February 28, 2017 | ||
Amount | $80,600 | $100,700 |
Prepare a statement of cash flows for Wildhorse Corp. for the year
ended December 31, 2017, using the indirect method.
(Show amounts that decrease cash flow with either a -
sign e.g. -15,000 or in parenthesis e.g.
(15,000).)