Michaels Company had available at the end of 2014 the information shown on the next page.\nMICHAELS COMPANY\nCOMPARATIVE BALANCE SHEETS\nAS OF DECEMBER 3
Michaels Company had available at the end of 2014 the information shown on the next page.
\r\nMICHAELS COMPANY
\r\nCOMPARATIVE BALANCE SHEETS
\r\nAS OF DECEMBER 31, 2014 AND 2013
\r\n2014 2013
\r\nCash $ 10,000 $ 4,000
\r\nAccounts receivable 20,500 12,950
\r\nShort-term investments 22,000 30,000
\r\nInventory 42,000 35,000
\r\nPrepaid rent 3,000 12,000
\r\nPrepaid insurance 2,100 900
\r\nSupplies 1,000 750
\r\nLand 125,000 175,000
\r\nBuildings 350,000 350,000
\r\nAccumulated depreciation—buildings (105,000) (87,500)
\r\nEquipment 525,000 400,000
\r\nAccumulated depreciation—equipment (130,000) (112,000)
\r\nPatents 45,000 50,000
\r\nTotal assets $910,600 $871,100
\r\nAccounts payable $ 22,000 $ 32,000
\r\nIncome taxes payable 5,000 4,000
\r\nSalaries and wages payable 5,000 3,000
\r\nShort-term notes payable 10,000 10,000
\r\nLong-term notes payable 60,000 70,000
\r\nBonds payable 400,000 400,000
\r\nPremium on bonds payable 20,303 25,853
\r\nCommon stock 240,000 220,000
\r\nPaid-in capital in excess of par—common stock 25,000 17,500
\r\nRetained earnings 123,297 88,747
\r\nTotal liabilities and stockholders’ equity $910,600 $871,100
\r\nMICHAELS COMPANY
\r\nINCOME STATEMENT AND DIVIDEND INFORMATION
\r\nFOR THE YEAR ENDED DECEMBER 31, 2014
\r\nSales revenue $1,160,000
\r\nCost of goods sold 748,000
\r\nGross margin 412,000
\r\nOperating expenses
\r\nSelling expenses $ 79,200
\r\nAdministrative expenses 156,700
\r\nDepreciation/Amortization expense 40,500
\r\nTotal operating expenses 276,400
\r\nIncome from operations 135,600
\r\nOther revenues/expenses
\r\nGain on sale of land 8,000
\r\nGain on sale of short-term investment 4,000
\r\nDividend revenue 2,400
\r\nInterest expense (51,750) (37,350)
\r\nIncome before taxes 98,250
\r\nIncome tax expense 39,400
\r\nNet income 58,850
\r\nDividends to common stockholders (24,300)
\r\nTo retained earnings $ 34,550
\r\nInstructions
\r\nPrepare a statement of cash flows for Michaels Company using the direct method accompanied by a reconciliation schedule. Assume the short-term investments are classified as available-for-sale.