Question

The comparative balance sheet of Pelican Joe Industries Inc. for December 31, 2016 and 2015, is as follows:

1		Dec. 31, 2016	Dec. 31, 2015
2	Assets
3	Cash	$488.00	$163.00
4	Accounts receivable (net)	283.00	203.00
5	Inventories	171.00	110.00
6	Land	396.00	455.00
7	Equipment	225.00	171.00
8	Accumulated depreciation-equipment	(56.00)	(26.00)
9	Total assets	$1,507.00	$1,076.00
10	Liabilities and Stockholders’ Equity
11	Accounts payable (merchandise creditors)	$173.00	$164.00
12	Dividends payable	26.00
13	Common stock, $10 par	98.00	47.00
14	Paid-in capital: Excess of issue price over par—common stock	254.00	122.00
15	Retained earnings	956.00	743.00
16	Total liabilities and stockholders’ equity	$1,507.00	$1,076.00

The following additional information is taken from the records:

1.	Land was sold for $122.
2.	Equipment was acquired for cash.
3.	There were no disposals of equipment during the year.
4.	The common stock was issued for cash.
5.	There was a $313 credit to Retained Earnings for net income.
6.	There was an $100 debit to Retained Earnings for cash dividends declared.

Required:

A.

Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. In the operating activities section, use the minus sign to indicate cash outflows, decreases in cash and a net cash out flow, if required. In the investing and financing activities section, use a minus sign only to indicate a NET cash outflow for the section. Pelican Joe Industries Inc. Statement of Cash Flows 1 Cash flows from operating activities: 2 3 Adjustments to reconcile net income to net cash flow from operating activities: 4 5 6 Changes in current operating assets and liabilities: 7 8 9 10 11 Cash flows from investing activities: 12 13 14 15 Cash flows from financing activities: 16 17 18 19 20 Cash at the beginning of the year 21 Cash at the end of the year

B.

.Was the net cash flow from operations for Pelican Joe Industries Inc. more or less than net income? What is the source of this difference? Choose one: Net cash flow from operations was (more, less) than net income. The source(s) of the difference are: Check all that apply. Sale of common stock Gain on the sale of land Depreciation expense Dividends paid Changes in current operating assets and liabilities Purchase of equipment

Answer 1

a)

Pelican Joe Industries Inc
Statement of Cash flows
For the Year Ended December 31, 2016
Cash flows from operating activities
Net Income		$   313
Adjustments to reconcile net income to ;
Depreciation expense	$    30
Gain on sale of Land	$ (63)		455-122-396
Increase in accounts receivable	$ (80)
Increase in inventories	$ (61)
Increase in accounts payable	$      9
		$ (165)
Net cash provided by operating activities		$   148
Cash flows from investing activities
Cash paid for purchase of equipment	$ (54)
Cash received from sale of land	$ 122
Net cash provided by investing activities		$      68
Cash flows from financing activities
Cash paid for dividends	$ (74)		26-100
Cash received from issuance of shares	$ 183		98-47+254-122
Net cash provided by financing activities		$   109
Net Increase in cash and cash equivalents		$   325
Cash and cash equivalents at beginning of period		$   163
Cash and cash equivalents at end of period		$   488

b)

Net cash flow from operations was less than net income.

Source will be:

Gain on the sale of land

Depreciation expense

Changes in current operating assets and liabilities

You can reach me over comment box if you have any doubts. Please rate this answer