Question

Exercise 23-11

Condensed financial data of Cheyenne Company for 2017 and 2016 are presented below.

CHEYENNE COMPANY COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016
		2017			2016
Cash		$1,820			$1,150
Receivables		1,780			1,310
Inventory		1,600			1,930
Plant assets		1,930			1,710
Accumulated depreciation		(1,200	)		(1,160	)
Long-term investments (held-to-maturity)		1,320			1,400
		$7,250			$6,340
Accounts payable		$1,190			$880
Accrued liabilities		190			270
Bonds payable		1,430			1,520
Common stock		1,900			1,730
Retained earnings		2,540			1,940
		$7,250			$6,340

CHEYENNE COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2017
Sales revenue		$6,860
Cost of goods sold		4,620
Gross margin		2,240
Selling and administrative expenses		920
Income from operations		1,320
Other revenues and gains
Gain on sale of investments		80
Income before tax		1,400
Income tax expense		540
Net income		860
Cash dividends		260
Income retained in business		$600

Additional information:

During the year, $70 of common stock was issued in exchange for plant assets. No plant assets were sold in 2017.

Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Answer 1

	Statement of Cash Flows
	For the Year Ended December 31, 2017
Cash Flows from Operating Activities:
Net income		860
Adjustments to reconcile net income to
Net cash provided by operating activities
Depreciation expense	40
Gain on Sale of investments	-80
Increase in receivables	-470
Decrease in inventory	330
Increase in accounts payable	310
Decrease in accrued liabilities	-80
		50
Net cash provided by operating activities		910
Cash Flows from Investing Activities:
Purchase of Plant Assets	-150
Sale of Held-to-Maturity Investments	160
Net Cash used by Investing Activities		10
Cash Flows from Financing Activities
Payment of Cash Dividends	-260
Redemption of Bonds Payable	-90
Issuance of Capital Stock	100
Net Cash Used by Financing Activities		-250
Net Increase in Cash		670
Cash at Beginning of Period		1150
Cash at End of Period		1820
Noncash Investing and Financing Activities
Issuance of Common Stock for Plant Assets		70