In: Accounting
Statement of Cash Flows—A method of reporting the cash flows
from operating activities as the net...
Statement of Cash Flows—A method of reporting the cash flows
from operating activities as the net income from operations
adjusted for all deferrals of past cash receipts and payments and
all accruals of expected future cash receipts and payments.Indirect
Method
The comparative balance sheet of Merrick Equipment Co. for
December 31, 20Y9 and 20Y8, is as follows:
|
Dec. 31, 20Y9 |
Dec. 31, 20Y8 |
Assets |
|
|
Cash |
$284,360 |
|
$265,430 |
|
Accounts receivable (net) |
103,010 |
|
95,330 |
|
Inventories |
290,800 |
|
282,260 |
|
Investments |
0 |
|
109,350 |
|
Land |
149,150 |
|
0 |
|
Equipment |
320,840 |
|
249,550 |
|
Accumulated depreciation—equipment |
(75,110) |
|
(67,290) |
|
|
Total assets |
$1,073,050 |
|
$934,630 |
|
|
|
|
Liabilities and Stockholders'
Equity |
|
|
Accounts payable |
$194,220 |
|
$184,120 |
|
Accrued expenses payable |
19,310 |
|
24,300 |
|
Dividends payable |
10,730 |
|
8,410 |
|
Common stock, $10 par |
57,940 |
|
45,800 |
|
Paid-in capital: Excess of issue price over
par-common stock |
217,830 |
|
127,110 |
|
Retained earnings |
573,020 |
|
544,890 |
|
|
Total liabilities and stockholders’ equity |
$1,073,050 |
|
$934,630 |
|
Additional data obtained from an examination of the accounts in
the ledger for 20Y9 are as follows:
- Equipment and land were acquired for cash.
- There were no disposals of equipment during the year.
- The investments were sold for $98,420 cash.
- The common stock was issued for cash.
- There was a $72,060 credit to Retained Earnings for net
income.
- There was a $43,930 debit to Retained Earnings for cash
dividends declared.
Required:
Prepare a statement of cash flows, using the indirect method of
presenting The section of the statement of cash flows that reports
the cash transactions affecting the determination of net
income.cash flows from operating activities. Use the minus sign to
indicate cash outflows, cash payments, decreases in cash, or any
negative adjustments.
Merrick Equipment Co. |
Statement of Cash Flows |
For the Year Ended December 31, 20Y9 |
Cash flows from operating activities: |
|
|
- Cash used for dividends
- Cash paid for land
- Cash from sale of investments
- Cash from sale of common stock
- Loss on sale of investments
- Net income
|
$ |
|
Adjustments to reconcile net income to net cash flow from
operating activities: |
|
|
- Accumulated depreciation
- Cash paid for land
- Cash used for dividends
- Cash from sale of common stock
- Depreciation
- Retained earnings
|
|
|
- Cash used for dividends
- Cash received from the sale of common stock
- Cash received from net income
- Gain on sale of investments
- Loss on sale of investments
- Retained earnings
|
|
|
Changes in current operating assets and liabilities: |
|
|
- Decrease in accounts receivable
- Decrease in accounts payable
- Decrease in inventories
- Depreciation
- Increase in accounts receivable
- Loss on sale of investments
|
|
|
- Decrease in accounts payable
- Decrease in accounts receivable
- Decrease in inventories
- Gain on sale of investments
- Increase in accrued expenses
- Increase in inventories
|
|
|
- Decrease in accounts payable
- Decrease in accounts receivable
- Decrease in inventories
- Increase in accounts payable
- Increase in accrued expenses
- Loss on sale of investments
|
|
|
- Decrease in accounts payable
- Decrease in accrued expenses payable
- Decrease in dividends payable
- Depreciation
- Increase in accrued expenses payable
- Increase in land
|
|
|
Net cash flow from operating activities |
|
$ |
Cash flows from (used for) investing activities: |
|
|
- Cash received from gain on sale of investments
- Cash received from loss on sale of investments
- Cash received from net income
- Cash from sale of common stock
- Cash from sale of investments
- Cash received from retained earnings
|
$ |
|
- Cash paid for accounts payable
- Cash paid for accumulated depreciation
- Cash paid for common stock
- Cash paid for depreciation
- Cash used for dividends
- Cash used for purchase of land
|
|
|
- Cash paid for accounts receivable
- Cash paid for accrued expenses
- Cash paid for accumulated depreciation
- Cash paid for inventories
- Cash used for purchase of equipment
- Cash paid for retained earnings
|
|
|
Net cash flow used for investing activities |
|
|
Cash flows from (used for) financing activities: |
|
|
- Cash received from net income
- Cash from sale of common stock
- Cash received from sale of equipment
- Cash received from sale of inventories
- Cash from sale of investments
- Cash received from retained earnings
|
|
|
- Cash used for dividends
- Cash paid for inventories
- Cash used for purchase of equipment
- Cash paid for purchase of investments
- Cash used for purchase of land
- Cash paid for retained earnings
|
|
|
Net cash flow from financing activities |
|
|
- Decrease in cash
- Increase in cash
|
|
$ |
Cash at the beginning of the year |
|
|
Cash at the end of the year |
|
$ |