In: Accounting
The comparative balance sheets for 2018 and 2017 and the income
statement for 2018 are given below for Arduous Company. Additional
information from Arduous’s accounting records is provided
also.
|
ARDUOUS COMPANY |
||||||||
|
2018 |
2017 |
|||||||
|
Assets |
||||||||
|
Cash |
$ |
124 |
$ |
85 |
||||
|
Accounts receivable |
194 |
202 |
||||||
|
Investment revenue receivable |
10 |
8 |
||||||
|
Inventory |
213 |
204 |
||||||
|
Prepaid insurance |
8 |
14 |
||||||
|
Long-term investment |
168 |
129 |
||||||
|
Land |
204 |
154 |
||||||
|
Buildings and equipment |
422 |
408 |
||||||
|
Less: Accumulated depreciation |
(100 |
) |
(128 |
) |
||||
|
Patent |
37 |
39 |
||||||
|
$ |
1,280 |
$ |
1,115 |
|||||
|
Liabilities |
||||||||
|
Accounts payable |
$ |
54 |
$ |
73 |
||||
|
Salaries payable |
10 |
20 |
||||||
|
Bond interest payable |
12 |
8 |
||||||
|
Income tax payable |
16 |
21 |
||||||
|
Deferred income tax liability |
19 |
12 |
||||||
|
Notes payable |
25 |
0 |
||||||
|
Lease liability |
86 |
0 |
||||||
|
Bonds payable |
219 |
283 |
||||||
|
Less: Discount on bonds |
(26 |
) |
(34 |
) |
||||
|
Shareholders’ Equity |
||||||||
|
Common stock |
442 |
414 |
||||||
|
Paid-in capital—excess of par |
103 |
89 |
||||||
|
Preferred stock |
82 |
0 |
||||||
|
Retained earnings |
251 |
229 |
||||||
|
Less: Treasury stock |
(13 |
) |
0 |
|||||
|
$ |
1,280 |
$ |
1,115 |
|||||
|
ARDUOUS COMPANY |
||||||
|
Revenues and gain: |
||||||
|
Sales revenue |
$ |
439 |
||||
|
Investment revenue |
15 |
|||||
|
Gain on sale of treasury bills |
2 |
$ |
456 |
|||
|
Expenses and loss: |
||||||
|
Cost of goods sold |
184 |
|||||
|
Salaries expense |
77 |
|||||
|
Depreciation expense |
11 |
|||||
|
Patent amortization expense |
2 |
|||||
|
Insurance expense |
11 |
|||||
|
Bond interest expense |
32 |
|||||
|
Loss on machine damage |
26 |
|||||
|
Income tax expense |
40 |
383 |
||||
|
Net income |
$ |
73 |
||||
Additional information from the accounting records:
Investment revenue includes Arduous Company’s $10 million share of the net income of Demur Company, an equity method investee.
Treasury bills were sold during 2018 at a gain of $2 million. Arduous Company classifies its investments in Treasury bills as cash equivalents.
A machine originally costing $78 million that was one-half depreciated was rendered unusable by a flood. Most major components of the machine were unharmed and were sold for $13 million.
Temporary differences between pretax accounting income and taxable income caused the deferred income tax liability to increase by $7 million.
The preferred stock of Tory Corporation was purchased for $29 million as a long-term investment.
Land costing $50 million was acquired by issuing $25 million cash and a 10%, four-year, $25 million note payable to the seller.
The right to use a building was acquired with a 15-year lease agreement; present value of lease payments, $86 million. Annual lease payments of $6 million are paid at the beginning of each year starting January 1, 2018.
$64 million of bonds were retired at maturity.
In February, Arduous issued a stock dividend (5.6 million shares). The market price of the $5 par value common stock was $7.50 per share at that time.
In April, 1 million shares of common stock were repurchased as treasury stock at a cost of $13 million.
Required:
Prepare the statement of cash flows for Arduous Company using the
indirect method. (Amounts to be deducted should be
indicated with a minus sign. Do not round your intermediate
calculations. Enter your answers in millions (i.e., 10,000,000
should be entered as 10.).)