Innovations Corporation
is preparing its statement of cash flows for the past year. The company has
gathered the following information about the past year just ended on December
31.
Retire bond payable (long-term). . . . . . . .
$17,000
Decrease in accounts
receivable. . . . . . . . . . . . . .
$8,000
Paid dividends in cash. . . . . . . . .
. . . . . .
$30,000
Increase in salaries
payable. . . . . . . . . . . . . . . . . .
$9,000
Decrease in inventory. . . . . . . . .
. . . . . . .
$10,000
Depreciation expense. . . . . . . . .
. . . . . . . . . . . . . .
$16,000
Decrease in accounts
payable. . . . . . . . .
$11,000
Increase in prepaid
insurance. . . . . . . . . . . . . . . . .
$200
Sold land (investment). . . . . . . . .
. . . . . .
$18,000
Decrease in other
short-term liabilities. . . . . . . . . .
$2,000
Increase in interest
payable. . . . . . . . . . .
$700
Increase in taxes
payable. . . . . . . . . . . . . . . . . . . .
$4,000
Cash balance,
beginning of year. . . . . . .
$90,000
Purchase of new
computer system with cash. . . .
$17,000
Net income. . . . . . . . .
. . . . . . . . . . . . . . .
$91,000
Prepare the statement one section
at a time. (Use parentheses or a minus sign for numbers to be subtracted or
for a net cash outflow.)
|
Innovations
Corporation
|
||||
|
Statement of
Cash Flows (Indirect Method)
|
||||
|
For the Year
Ended December 31
|
||||
|
Operating Activities:
|
|
|
||
|
Net income
|
|
$91,000
|
||
|
Adjustments to reconcile net income to cash basis
|
|
|
||
|
Depreciation expense
|
$16,000
|
|
||
|
Decrease in accounts receivable
|
8,000
|
|
||
|
Decrease in inventory
|
10,000
|
|
||
|
Increase in prepaid insurance
|
(200)
|
|
||
|
Decrease in accounts payable
|
(11,000)
|
|
||
|
Decrease in other short-term
liabilities
|
(2,000)
|
|
||
|
Increase in salaries payable
|
9,000
|
|
||
|
Increase in interest payable
|
700
|
|
||
|
Increase in taxes payable
|
4,000
|
34,500
|
||
|
Net cash provided by (used for) operating activities
|
|
125,500
|
||
|
Investing Activities:
|
|
|
||
|
Proceeds from sale of land
|
18,000
|
|
||
|
Purchase of new computer system
|
(17,000)
|
|
||
|
Net cash provided by (used for) investing activities
|
|
1,000
|
|
Financing Activities:
|
|
|
|
Payment of dividends
|
(30,000)
|
|
|
Retire bond payable
|
(17,000)
|
|
|
Net cash provided by (used for) financing activities
|
|
(47,000)
|
|
Net increase (decrease) in cash
|
|
79,500
|
|
Cash, beginning of the year
|
|
90,000
|
|
Cash, end of the year
|
|
$169,500
|
No comments:
Post a Comment