The chief accountant for Grandview Corporation provides you withthe company’s 2018 statement of cash flows and income statement.The accountant has asked for your help with some missing figures inthe company’s comparative balance sheets. These financialstatements are shown next ($ in millions).
GRANDVIEW CORPORATION Statement of Cash Flows For the Year Ended December 31, 2018 |
Cash Flows from Operating Activities: | | | | | | | |
Collections from customers | $ | 112 | | | | | |
Payment to suppliers | | (39 | ) | | | | |
Payment of general & administrative expenses | | (28 | ) | | | | |
Payment of income taxes | | (19 | ) | | | | |
Net cash flows from operating activities | | | | | $ | 26 | |
Cash Flows from Investing Activities: | | | | | | | |
Sale of investments | | | | | | 75 | |
Cash Flows from Financing Activities: | | | | | | | |
Issuance of common stock | | 15 | | | | | |
Payment of dividends | | (8 | ) | | | | |
Net cash flows from financing activities | | | | | | 7 | |
Net increase in cash | | | | | $ | 108 | |
|
GRANDVIEW CORPORATION Income Statement For the Year Ended December 31, 2018 |
Sales revenue | | | | $ | 120 | |
Cost of goods sold | | | | | 42 | |
Gross profit | | | | | 78 | |
Operating expenses: | | | | | | |
General and administrative | $ | 28 | | | | |
Depreciation | | 20 | | | | |
Total operating expenses | | | | | 48 | |
Operating income | | | | | 30 | |
Other income: | | | | | | |
Gain on sale of investments | | | | | 20 | |
Income before income taxes | | | | | 50 | |
Income tax expense | | | | | 8 | |
Net income | | | | $ | 42 | |
|
GRANDVIEW CORPORATION Balance Sheets At December 31 |
| 2018 | | 2017 | |
Assets: | | | | | | | |
Cash | $ | 175 | | | $ | ? | |
Accounts receivable | | ? | | | | 94 | |
Investments | | — | | | | 55 | |
Inventory | | 70 | | | | ? | |
Property, plant & equipment | | 160 | | | | 160 | |
Less: Accumulated depreciation | | (85 | ) | | | ? | |
Total assets | | ? | | | | ? | |
Liabilities and Shareholders’ Equity: | | | | | | | |
Accounts payable to suppliers | $ | 52 | | | $ | 40 | |
Payables for selling & admin. expenses | | 19 | | | | 19 | |
Income taxes payable | | 32 | | | | ? | |
Common stock | | 255 | | | | 240 | |
Retained earnings | | ? | | | | 30 | |
Total liabilities and shareholders’ equity | | ? | | | | ? | |
|
Required:
1. Calculate the missing amounts.
2. Prepare the operating activities section ofGrandview’s 2018 statement of cash flows using the indirectmethod.