The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows:

		Dec. 31, 20Y2	Dec. 31, 20Y1
Assets
Cash		$183	$14
Accounts receivable (net)		55	49
Inventories		117	99
Land		250	330
Equipment		205	175
Accumulated depreciation—equipment		(68)	(42)
	Total assets	$742	$625
Liabilities and Stockholders' Equity
Accounts payable (merchandise creditors)		$51	$37
Dividends payable		5	-
Common stock, $1 par		125	80
Paid-in capital in excess of par—common stock		85	70
Retained earnings		476	438
	Total liabilities and stockholders' equity	$742	$625

The following additional information is taken from the records:

Land was sold for $120.
Equipment was acquired for cash.
There were no disposals of equipment during the year.
The common stock was issued for cash.
There was a $62 credit to Retained Earnings for net income.
There was a $24 debit to Retained Earnings for cash dividends declared.

a. Prepare a statement of cash flows, using the indirect method of presenting Cash flows from operating activities. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.

Olson-Jones Industries, Inc.
Statement of Cash Flows
For the Year Ended December 31, 20Y2
Cash flows from (used for) operating activities:
	$
Adjustments to reconcile net income to net cash flow from operating activities:


Changes in current operating assets and liabilities:



Net cash flow from operating activities		$
Cash flows from (used for) investing activities:
	$

Net cash flow from investing activities
Cash flows from (used for) financing activities:
	$

Net cash flow from financing activities
		$
Cash balance, January 1, 20Y2
Cash balance, December 31, 20Y2		$

b. Was Olson-Jones’s net cash flow from operations more or less than net income?

The source(s) of the difference are:

Gain on the sale of land
Purchase of equipment
Sale of common stock
Changes in current operating assets and liabilities
Depreciation expense
Dividends paid

Solutions

Expert Solution

Solution

Olson- Jones Industries Inc.
Statement of cash flows
For year ended December 31 20Y2

A. Cash Flows from Operating Activity
Net Income	$ 62.00
Adjustments to reconcile net income to net cash provided by operating activities

Depreciation expense	$ 26.00
Gain on sale of Land	$ (40.00)
Changes in Current operating assets and liabilities
Increase in Accounts receivables	$ (6.00)
Increase in Inventories	$ (18.00)
Increase in Accounts Payable	$ 14.00
Net cash flow from Operating activities		$ 38.00

B. Cash flows from Investing Activities
Sale of land	$ 120.00
Purchase of Equipment	$ (30.00)
Net Cash flows from Investing activities		$ 90.00

C. Cash Flows from Financing activities
Issuance of Common Stock	$ 60.00
Payments of dividends	$ (19.00)
Cash flows from Financing activities		$ 41.00

Net Increase (Decrease) in Cash [A+B+C]		$ 169.00
Cash at the beginning		$ 14.00
Cash at the end		$ 183.00

Question b

Reasons are

(a) Gain on the sale of land

(d) Changes in current operating assets and liabilities

(E ) Depreciation expense

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $187 $62 Accounts receivable (net) 106 78 Inventories 67 43 Land 152 175 Equipment 86 68 Accumulated depreciation-equipment (23) (12) Total Assets $575 $414 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $72 $62 Dividends payable 12 - Common stock, $1 par 38 19 Paid-in capital: Excess of issue price over par—common stock 82 48...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $109 $34 Accounts receivable (net) 62 43 Inventories 39 23 Land 89 98 Equipment 50 37 Accumulated depreciation-equipment (13) (7) Total Assets $336 $228 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $42 $34 Dividends payable 7 - Common stock, $1 par 22 11 Paid-in capital: Excess of issue price over par—common stock 59 27...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $168 $54 Accounts receivable (net) 96 67 Inventories 60 37 Land 137 151 Equipment 77 59 Accumulated depreciation-equipment (21) (11) Total Assets $517 $357 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $65 $54 Dividends payable 10 - Common stock, $1 par 34 17 Paid-in capital: Excess of issue price over par—common stock 87 42...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $161 $53 Accounts receivable (net) 93 66 Inventories 58 36 Land 133 148 Equipment 75 57 Accumulated depreciation-equipment (20) (10) Total Assets $500 $350 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $63 $53 Dividends payable 10 - Common stock, $10 par 33 16 Paid-in capital: Excess of issue price over par—common stock 79 41...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $161 $50 Accounts receivable (net) 91 63 Inventories 57 35 Land 131 143 Equipment 74 55 Accumulated depreciation-equipment (20) (10) Total Assets $494 $336 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $62 $50 Dividends payable 10 - Common stock, $1 par 33 16 Paid-in capital: Excess of issue price over par—common stock 85 39...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: 1 Dec. 31, 20Y2 Dec. 31, 20Y1 2 Assets 3 Cash $489.00 $156.00 4 Accounts receivable (net) 283.00 197.00 5 Inventories 174.00 112.00 6 Land 398.00 445.00 7 Equipment 228.00 172.00 8 Accumulated depreciation-equipment (65.00) (32.00) 9 Total assets $1,507.00 $1,050.00 10 Liabilities and Stockholders’ Equity 11 Accounts payable (merchandise creditors) $177.00 $155.00 12 Dividends payable 30.00 13 Common stock, $1 par 96.00...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $143 $47 Accounts receivable (net) 81 59 Inventories 51 32 Land 116 134 Equipment 65 52 Accumulated depreciation-equipment (18) (9) Total Assets $438 $315 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $55 $47 Dividends payable 9 - Common stock, $1 par 29 15 Paid-in capital: Excess of issue price over par—common stock 64 37...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $97 $31 Accounts receivable (net) 55 39 Inventories 35 22 Land 79 89 Equipment 45 34 Accumulated depreciation-equipment (12) (6) Total Assets $299 $209 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $38 $31 Dividends payable 6 - Common stock, $1 par 20 10 Paid-in capital: Excess of issue price over par—common stock 47 24...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $209 $67 Accounts receivable (net) 118 84 Inventories 74 46 Land 169 190 Equipment 95 73 Accumulated depreciation-equipment (26) (13) Total Assets $639 $447 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $81 $67 Dividends payable 13 - Common stock, $1 par 42 21 Paid-in capital: Excess of issue price over par—common stock 101 52...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as...

The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $183 $14 Accounts receivable (net) 55 49 Inventories 117 99 Land 250 330 Equipment 205 175 Accumulated depreciation—equipment (68) (42) Total assets $742 $625 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $51 $37 Dividends payable 5 - Common stock, $1 par 125 80 Paid-in capital: Excess of issue price over par—common stock 85 70...

Subjects