Mortonson Company has not yet prepared a formal statement of cash flows for the 2014 fiscal year. Comparative balance sheets as of December 31, 2013 a
Mortonson Company has not yet prepared a formal statement of cash flows for the 2014 fiscal year. Comparative balance sheets as of December 31, 2013 and 2014, and a statement of income and retained earnings for the year ended December 31, 2014, are presented as follows.
\r\nMORTONSON COMPANY
\r\nSTATEMENT OF INCOME AND RETAINED EARNINGS
\r\nFOR THE YEAR ENDED DECEMBER 31, 2014
\r\n($000 OMITTED)
\r\nSales revenue $3,800
\r\nExpenses
\r\nCost of goods sold $1,200
\r\nSalaries and benefi ts 725
\r\nHeat, light, and power 75
\r\nDepreciation 80
\r\nProperty taxes 19
\r\nPatent amortization 25
\r\nMiscellaneous expenses 10
\r\nInterest 30 2,164
\r\nMORTONSON COMPANY
\r\nSTATEMENT OF INCOME AND RETAINED EARNINGS
\r\nFOR THE YEAR ENDED DECEMBER 31, 2014
\r\n(CONTINUED)
\r\nIncome before income taxes 1,636
\r\nIncome taxes 818
\r\nNet income 818
\r\nRetained earnings—Jan. 1, 2014 310
\r\n1,128
\r\nStock dividend declared and issued 600
\r\nRetained earnings—Dec. 31, 2014 $ 528
\r\nMORTONSON COMPANY
\r\nCOMPARATIVE BALANCE SHEETS
\r\nAS OF DECEMBER 31
\r\n($000 OMITTED)
\r\nAssets 2014 2013
\r\nCurrent assets
\r\nCash $ 333 $ 100
\r\nU.S. Treasury notes (available-for-sale) 10 50
\r\nAccounts receivable 780 500
\r\nInventory 720 560
\r\nTotal current assets 1,843 1,210
\r\nLong-term assets
\r\nLand 150 70
\r\nBuildings and equipment 910 600
\r\nAccumulated depreciation—buildings and equipment (200) (120)
\r\nPatents (less amortization) 105 130
\r\nTotal long-term assets 965 680
\r\nTotal assets $2,808 $1,890
\r\nLiabilities and Stockholders’ Equity
\r\nCurrent liabilities
\r\nAccounts payable $ 420 $ 330
\r\nIncome taxes payable 40 30
\r\nNotes payable 320 320
\r\nTotal current liabilities 780 680
\r\nLong-term notes payable—due 2016 200 200
\r\nTotal liabilities 980 880
\r\nStockholders’ equity
\r\nCommon stock 1,300 700
\r\nRetained earnings 528 310
\r\nTotal stockholders’ equity 1,828 1,010
\r\nTotal liabilities and stockholders’ equity $2,808 $1,890
\r\nInstructions
\r\nPrepare a statement of cash flows using the direct method. Changes in accounts receivable and accounts payable relate to sales and cost of goods sold. Do not prepare a reconciliation schedule.