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.).)