Question

In: Accounting

Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information...

Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information from the accounting records of Red, Inc., are provided below.

RED, INC.
Comparative Balance Sheets
December 31, 2021 and 2020 ($ in millions)
2021 2020
Assets
Cash $ 25 $ 112
Accounts receivable 180 133
Prepaid insurance 8 4
Inventory 287 176
Buildings and equipment 402 351
Less: Accumulated depreciation (120 ) (241 )
$ 782 $ 535
Liabilities
Accounts payable $ 88 $ 102
Accrued liabilities 7 13
Notes payable 51 0
Bonds payable 161 0
ShareholdersEquity
Common stock 401 401
Retained earnings 74 19
$ 782 $ 535
RED, INC.
Statement of Income
For Year Ended December 31, 2021
($ in millions)
Revenues
Sales revenue $ 2,010
Expenses
Cost of goods sold $ 1,414
Depreciation expense 41
Operating expenses 449 1,904
Net income $ 106

Additional information from the accounting records:

  1. During 2021, $231 million of equipment was purchased to replace $180 million of equipment (90% depreciated) sold at book value.
  2. In order to maintain the usual policy of paying cash dividends of $51 million, it was necessary for Red to borrow $51 million from its bank.

Prepare the statement of cash flows for Red, Inc., using the indirect method to report operating activities. (Amounts to be deducted should be indicated with a minus sign. Enter your answers in millions (i.e., 10,000,000 should be entered as 10).)

RED, INC.
Statement of Cash Flows
For year ended December 31, 2021 ($ in millions)
Cash flows from operating activities:
Adjustments for noncash effects:
Changes in operating assets and liabilities:
Net cash flows from operating activities $0
Cash flows from investing activities:
Net cash flows from investing activities 0
Cash flows from financing activities:
Net cash flows from financing activities 0
Net increase (decrease) in cash 0
Cash balance, January 1
Cash balance, December 31 $0

Solutions

Expert Solution

Answer-

RED INC.
STATEMENT OF CASH FLOWS (USING INDIRECT METHOD)
FOR THE YEAR ENDED, DECEMBER 31,2021
Particulars Amount
$ in millions
Cash flow from operating activities
Net Income 106
Adjustments to reconcile net income to net cash provided by operating activities
Adjustment for non cash effects
Depreciation 41
Change in operating assets & liabilities
Increase in accounts receivable -47
Increase in inventory -111
Increase in prepaid insurance -4
Decrease in accounts payable -14
Decrease in accrued liabilities -6
Net cash flow from operating activities (a) -35
Cash Flow from Investing activities
Cash paid for equipment -231
Old equipmnet sold 18
Net cash flow (used for) Investing activities (b) -213
Cash Flow from Financing activities
Notes payable issued 51
Bonds payable issued 161
Cash paid for dividends -51
Net cash flow (used for) Financing activities (c) 161
Net Change in cash c=a+b+c -87
Cash at the beginning of the year 112
Cash at the end of the year 25

Related Solutions

Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information...
Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information from the accounting records of Red, Inc., are provided below. RED, INC. Comparative Balance Sheets December 31, 2021 and 2020 ($ in millions) 2021 2020 Assets Cash $ 32 $ 128 Accounts receivable 149 140 Prepaid insurance 8 4 Inventory 301 183 Buildings and equipment 416 358 Less: Accumulated depreciation (127 ) (248 ) $ 779 $ 565 Liabilities Accounts payable $ 95 $...
Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information...
Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information from the accounting records of Red, Inc., are provided below. RED, INC. Comparative Balance Sheets December 31, 2021 and 2020 ($ in millions) 2021 2020 Assets Cash $ 35 $ 134 Accounts receivable 200 143 Prepaid insurance 5 3 Inventory 307 186 Buildings and equipment 422 361 Less: Accumulated depreciation (130 ) (251 ) $ 839 $ 576 Liabilities Accounts payable $ 98 $...
Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information...
Comparative balance sheets for 2021 and 2020, a statement of income for 2021, and additional information from the accounting records of Red, Inc., are provided below. RED, INC. Comparative Balance Sheets December 31, 2021 and 2020 ($ in millions) 2021 2020 Assets Cash $ 28 $ 114 Accounts receivable 184 136 Prepaid insurance 13 8 Inventory 250 179 Buildings and equipment 451 354 Less: Accumulated depreciation (123 ) (244 ) $ 803 $ 547 Liabilities Accounts payable $ 93 $...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 78 $ 33 Accounts receivable 53 65 Less: Allowance for uncollectible accounts (6 ) (5 ) Dividends receivable 3 2 Inventory 65 60 Long-term investment 40 36 Land 70 50 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 33 $ 20 Accounts receivable 48 50 Less: Allowance for uncollectible accounts (4 ) (3 ) Dividends receivable 3 2 Inventory 55 50 Long-term investment 15 10 Land 70 40 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 141.0 $ 38.0 Accounts receivable 66.0 68.0 Less: Allowance for uncollectible accounts (3.0 ) (2.0 ) Dividends receivable 21.0 20.0 Inventory 73.0 68.0 Long-term investment 33.0 28.0 Land 88.0 40.0 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 129.0 $ 36.0 Accounts receivable 64.0 66.0 Less: Allowance for uncollectible accounts (5.0 ) (4.0 ) Dividends receivable 19.0 18.0 Inventory 71.0 66.0 Long-term investment 31.0 26.0 Land 86.0 40.0 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 57.0 $ 24.0 Accounts receivable 52.0 54.0 Less: Allowance for uncollectible accounts (3.0 ) (2.0 ) Dividends receivable 7.0 6.0 Inventory 59.0 54.0 Long-term investment 19.0 14.0 Land 74.0 40.0 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 141.0 $ 38.0 Accounts receivable 66.0 68.0 Less: Allowance for uncollectible accounts (3.0 ) (2.0 ) Dividends receivable 21.0 20.0 Inventory 73.0 68.0 Long-term investment 33.0 28.0 Land 88.0 40.0 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 78 $ 33 Accounts receivable 53 65 Less: Allowance for uncollectible accounts (6 ) (5 ) Dividends receivable 3 2 Inventory 65 60 Long-term investment 40 36 Land 70 50 Buildings and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT