Presented below is a condensed version of the comparative balance sheets for Windsor Corporation for the...

Presented below is a condensed version of the comparative balance sheets for Windsor Corporation for the last two years at December 31.

	2017		2016
Cash	$ 309,750		$ 136,500
Accounts receivable	315,000		323,750
Investments	91,000		129,500
Equipment	521,500		420,000
Accumulated Depreciation-Equipment	(185,500	)	(155,750	)
Current liabilities	234,500		264,250
Common stock	280,000		280,000
Retained earnings	537,250		309,750

Additional information:

Investments were sold at a loss of $17,500; no equipment was sold; cash dividends paid were $52,500; and net income was $280,000.

Prepare a statement of cash flows for 2017 for Windsor Corporation. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Expert Solution

Solution

Windsor Corporation
Statement of Cash Flows-Indirect method
For the Year Ended December 31, 2017
Cash flows from operating activities:
Net income		$ 280,000.00
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation expense	$ 29,750.00
Loss on sale of investment	$ 17,500.00
Decrease in accounts receivable	$ 8,750.00
Decrease in current liabilities	$ (29,750.00)
		$ 26,250.00
Net cash from Operating Activities		$ 306,250.00

Cash flows from investing activities:
Sale of investment	$ 21,000.00
Purchase of Equipment	$(101,500.00)
Net cash from Investing Activities		$ (80,500.00)

Cash flows from financing activities:
Dividends paid	$ (52,500.00)
Net cash from Financing Activities		$ (52,500.00)

Net change in cash during the year		$ 173,250.00
Add: Beginning cash balance		$ 136,500.00
Ending cash balance		$ 309,750.00

General notes for cash flow
Cash is increased when Current liability increase or Current asset Decrease.
Cash is Decreased when Current liability Decrease or Current asset Increase.
Depreciation or loss on sale of any asset is a non cash expense hence it will be added to net income to get operating cash
Profit on sale of asset or investment is a non cash profit and hence will be deducted from operating income.

ekkarill92 answered 2 years ago

Presented below is a condensed version of the comparative balance sheets for Grouper Corporation for the...

Presented below is a condensed version of the comparative balance sheets for Grouper Corporation for the last two years at December 31. 2017 2016 Cash $174,900 $46,600 Accounts receivable 116,900 75,800 Investments 71,300 93,900 Equipment 352,900 173,900 Accumulated depreciation—equipment (90,900) (66,100) Current liabilities 137,700 91,900 Common stock 138,300 63,700 Retained earnings 354,700 174,100 Additional information: Investments were sold at a gain of $9,100; no investments were purchased; no equipment was sold; cash dividends paid were $41,700; and net income was...

Presented below is a condensed version of comparative balance sheets partial for Orozco Corporation’s for the...

Presented below is a condensed version of comparative balance sheets partial for Orozco Corporation’s for the last two years at December 31. Obermeyer Corporation issued the following statement of cash flows for 2017. OBERMEYER CORPORATION Statement of Cash Flows—Indirect Method For the Year Ended December 31, 2017 Cash flows from operating activities Net income $59,000 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation expense 9,100 Loss on disposal of equipment 9,500 Increase in inventory (5,000)...

The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative Condensed Balance...

The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative Condensed Balance Sheets December 31 2017 2016 Assets Current assets $ 73,800 $ 79,400 Property, plant, and equipment (net) 97,100 91,200 Intangibles 27,400 40,200 Total assets $198,300 $210,800 Liabilities and stockholders’ equity Current liabilities $ 40,400 $ 49,200 Long-term liabilities 143,200 148,000 Stockholders’ equity 14,700 13,600 Total liabilities and stockholders’ equity $198,300 $210,800 b) Prepare a vertical analysis of the balance sheet data for Gurley Corporation...

The following is a condensed version of the comparative balance sheets for Tamarisk Corporation for the...

The following is a condensed version of the comparative balance sheets for Tamarisk Corporation for the last two years at December 31. 2020 2019 Cash $ 336,300 $ 148,200 Accounts receivable 342,000 351,500 Investments 98,800 140,600 Equipment 566,200 456,000 Accumulated Depreciation-Equipment (201,400 ) (169,100 ) Current liabilities 254,600 286,900 Common stock 304,000 304,000 Retained earnings 583,300 336,300 Additional information: Investments were sold at a loss of $19,000; no equipment was sold; cash dividends paid were $57,000; and net income was...

The following is a condensed version of the comparative balance sheets for Shamrock Corporation for the...

The following is a condensed version of the comparative balance sheets for Shamrock Corporation for the last two years at December 31. 2020 2019 Cash $ 300,900 $ 132,600 Accounts receivable 306,000 314,500 Investments 88,400 125,800 Equipment 506,600 408,000 Accumulated Depreciation-Equipment (180,200 ) (151,300 ) Current liabilities 227,800 256,700 Common stock 272,000 272,000 Retained earnings 521,900 300,900 Additional information: Investments were sold at a loss of $17,000; no equipment was sold; cash dividends paid were $51,000; and net income was...

The following is a condensed version of the comparative balance sheets for Pronghorn Corporation for the...

The following is a condensed version of the comparative balance sheets for Pronghorn Corporation for the last two years at December 31. 2020 2019 Cash $ 230,100 $ 101,400 Accounts receivable 234,000 240,500 Investments 67,600 96,200 Equipment 387,400 312,000 Accumulated Depreciation-Equipment (137,800 ) (115,700 ) Current liabilities 174,200 196,300 Common stock 208,000 208,000 Retained earnings 399,100 230,100 Additional information: Investments were sold at a loss of $13,000; no equipment was sold; cash dividends paid were $39,000; and net income was...

Exercise 5-15 Presented below is a condensed version of the comparative balance sheets for Zubin Mehta...

Exercise 5-15 Presented below is a condensed version of the comparative balance sheets for Zubin Mehta Corporation for the last two years at December 31. 2014 2013 Cash $ 321,432 $ 141,648 Accounts receivable 326,880 335,960 Investments 94,432 134,384 Equipment 541,168 435,840 Accumulated Depreciation-Equipment (192,496 ) (161,624 ) Current liabilities 243,344 274,216 Common stock 290,560 290,560 Retained earnings 557,512 321,432 Your answer is incorrect. Try again. Determine Zubin Mehta Corporation’s free cash flow

Question 1 The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative...

Question 1 The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative Condensed Balance Sheets December 31 2017 2016 Assets Current assets $ 72,500 $ 79,200 Property, plant, and equipment (net) 99,000 90,200 Intangibles 25,600 41,800 Total assets $197,100 $211,200 Liabilities and stockholders’ equity Current liabilities $ 40,600 $ 49,000 Long-term liabilities 140,000 149,600 Stockholders’ equity 16,500 12,600 Total liabilities and stockholders’ equity $197,100 $211,200 (a) Prepare a horizontal analysis of the balance sheet data for...

The comparative balance sheets of First Solar Corporation are presented below. First Solar Corporation Comparative Condensed...

The comparative balance sheets of First Solar Corporation are presented below. First Solar Corporation Comparative Condensed Balance Sheets December 31 2018 2017 Assets Current assets $ 90,000 $ 80,000 Property, plant, and equipment (net) 95,400 90,000 Intangibles 33,600 40,000 Total assets $219,000 $210,000 Liabilities and stockholders' equity Current liabilities $ 58,320 $ 48,000 Long-term liabilities 142,500 150,000 Stockholders' equity 18,180 12,000 Total liab & stockholders' equity $219,000 $210,000 Instructions (a) Prepare a horizontal analysis of the...

Exercise 18-3 The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative...

Exercise 18-3 The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative Condensed Balance Sheets December 31 2017 2016 Assets Current assets $ 73,800 $ 79,400 Property, plant, and equipment (net) 97,100 91,200 Intangibles 27,400 40,200 Total assets $198,300 $210,800 Liabilities and stockholders’ equity Current liabilities $ 40,400 $ 49,200 Long-term liabilities 143,200 148,000 Stockholders’ equity 14,700 13,600 Total liabilities and stockholders’ equity $198,300 $210,800 (a) Prepare a horizontal analysis of the balance sheet data for...

Question