Required information
[The following information applies to the questionsdisplayed below.]
Comparative financial statements for Weaver Company follow:
Weaver Company Comparative Balance Sheet at December 31 |
| This Year | | Last Year |
Assets | | | | | | | |
Cash | $ | 3 | | | $ | 12 | |
Accounts receivable | | 307 | | | | 231 | |
Inventory | | 157 | | | | 196 | |
Prepaid expenses | | 9 | | | | 6 | |
Total current assets | | 476 | | | | 445 | |
Property, plant, and equipment | | 504 | | | | 425 | |
Less accumulated depreciation | | (85 | ) | | | (72 | ) |
Net property, plant, and equipment | | 419 | | | | 353 | |
Long-term investments | | 29 | | | | 35 | |
Total assets | $ | 924 | | | $ | 833 | |
Liabilities and Stockholders' Equity | | | | | | | |
Accounts payable | $ | 301 | | | $ | 225 | |
Accrued liabilities | | 71 | | | | 78 | |
Income taxes payable | | 75 | | | | 64 | |
Total current liabilities | | 447 | | | | 367 | |
Bonds payable | | 195 | | | | 171 | |
Total liabilities | | 642 | | | | 538 | |
Common stock | | 162 | | | | 201 | |
Retained earnings | | 120 | | | | 94 | |
Total stockholders’ equity | | 282 | | | | 295 | |
Total liabilities and stockholders' equity | $ | 924 | | | $ | 833 | |
| |
Weaver Company Income Statement For This Year Ended December 31 |
Sales | | | | | $ | 753 |
Cost of goods sold | | | | | | 447 |
Gross margin | | | | | | 306 |
Selling and administrative expenses | | | | | | 222 |
Net operating income | | | | | | 84 |
Nonoperating items: | | | | | | |
Gain on sale of investments | $ | 7 | | | | |
Loss on sale of equipment | | (2 | ) | | | 5 |
Income before taxes | | | | | | 89 |
Income taxes | | | | | | 24 |
Net income | | | | | $ | 65 |
|
During this year, Weaver sold some equipment for $18 that hadcost $30 and on which there was accumulated depreciation of $10. Inaddition, the company sold long-term investments for $13 that hadcost $6 when purchased several years ago. Weaver paid a cashdividend this year and the company repurchased $39 of its ownstock. This year Weaver did not retire any bonds.
2. Using the information in (1) above, along with an analysis ofthe remaining balance sheet accounts, prepare a statement of cashflows for this year. (List any deduction in cash and cashoutflows as negative amounts.)