Use the Following Financial Statements and Additional Information to (1)

question 157

Essay

Use the following financial statements and additional information to (1) prepare a statement of cash flows for the year ended December 31, 20X2 using the indirect method, and (2) compute the company's cash flow on total assets ratio for 20X2.
$\begin{array}{c} \text {Derby Company}\\ \text { Balance Sheets}\\ \text {At December 31}\\\begin{array}{|l|l|l|}\hline & 20 \mathrm{X} 2 & \text { 20X1 } \\\hline \text { Assets: } & & \\\hline&&\\\hline&\$&\$\\ \text { Cash } & \$ 85,600 & \$ 65,200 \\\hline \text { Accounts receivable, net } & 72,850 & 56,750 \\\hline \text { Merchandise inventory } & 157,750 & 144,850 \\\hline \text { Prepaid expenses } & 6,080 & 12,680 \\\hline \text { Equipment } & 280,600 & 145,600 \\\hline \text { Accumulated depreciation-Equipment } & \underline{(80,600)} & \underline{(97,600)} \\\hline \text { Total assets } & \underline{\$ 522,280} & \underline{\$ 427,480 }\\\hline\\\hline \text { Liabilities: } & & \\\hline&\$&\$\\ \text { Accounts payable } & 52,850&45,450 \\\hline \text { Income taxes payable } &15,240 &12,240 \\\hline&\underline{\quad\quad}&\underline{\quad\quad}\\ \text { Notes payable (long term) } &\underline{59,200 }&\underline{ 79,200} \\\hline \text { Total liabilities } & \$127,290& \$136,890 \\\hline \text { Equity: } & \\\hline \text { Common stock } & 200,000&150,000 \\\hline \text { Paid-in capital in excess of par } &53,000 &40,000 \\\hline \text { Retained earnings } &\underline{ \$ 141,980 }& \underline{100,590}\\\hline \text { Total equity } &\underline{ \$ 394,990 }& \underline{\$290,590 }\\\hline \text { Total liabilities and equity } &\underline{\$522,280}& \underline{\$427,480} \\\hline\end{array}\end{array}$
$\begin{array}{c}\text { Derby Company}\\\text { Income Statement}\\\text { For Year Ended December 31, 20X2}\\\begin{array}{|l|l|l|}\hline \text { Costes } & &\$488,000\\\hline \text { Depreciation expense } & 43,000 \\\hline \text { Other operating expenses } & 106,260 \\\hline&\underline{\quad\quad}\\ \text { Interest expense } &\underline{6,400}&(368,200)\\\hline \text { Other gains (losses): } & \\\hline&&\underline{\quad\quad}\\ \text { Gain on sale of equipment } &&\underline{4,700} \\\hline\text { Income before taxes } &&124,500 \\\hline&&\$\underline{\quad\quad}\\ \text { income taxes expense } &&\underline{41,100} \\\hline&&\$\underline{\quad\quad}\\ \text { Net income}&&\underline{83,400}\\\hline\\\hline\end{array}\end{array}$ Additional Information
a. A $20,000 note payable is retired at its carrying value in exchange for cash.
b. The only changes affecting retained earnings are net income and cash dividends paid.
c. New equipment is acquired for $120,000 cash.
d. Received cash for the sale of equipment that had cost $85,000, yielding a gain of $4,700.
e. Prepaid expenses relate to Other Expenses on the income statement.
f. All purchases and sales of merchandise inventory are on credit.

Identify ethical considerations in financial accounting on an international scale.

Grasp the types of business organizations and their commonality across different countries.

Understand the concept of present value and how it is affected by interest rates and time.

Apply present value formulas to calculate how much an individual should invest today to achieve future financial goals.

---

Definitions:

Sleepwalking

A sleep disorder causing people to walk or perform other complex behaviors while still mostly asleep.

Substance Use Disorder

A disorder characterized by continued substance craving and use despite significant life disruption and/or physical risk

Intoxication

A state of being impaired, disoriented, or excited by the effects of drugs or alcohol.

Withdrawal

The process of reducing or eliminating the use of a substance after prolonged dependency, often characterized by unpleasant symptoms.