In: Accounting
Comparative balance sheet accounts of Larkspur Inc. are
presented below.
LARKSPUR INC. |
||||
December 31 |
||||
Debit Accounts |
2017 |
2016 |
||
Cash |
$42,300 |
$33,500 |
||
Accounts Receivable |
70,600 |
59,900 |
||
Inventory |
30,300 |
24,000 |
||
Equity investments |
22,300 |
38,200 |
||
Machinery |
29,900 |
18,700 |
||
Buildings |
67,300 |
56,200 |
||
Land |
7,600 |
7,600 |
||
$270,300 |
$238,100 |
|||
Credit Accounts | ||||
Allowance for Doubtful Accounts |
$2,300 |
$1,500 |
||
Accumulated Depreciation—Machinery |
5,700 |
2,300 |
||
Accumulated Depreciation—Buildings |
13,600 |
9,100 |
||
Accounts Payable |
35,000 |
24,800 |
||
Accrued Payables |
3,400 |
2,600 |
||
Long-Term Notes Payable |
21,100 |
31,000 |
||
Common Stock, no-par |
150,000 |
125,000 |
||
Retained Earnings |
39,200 |
41,800 |
||
$270,300 |
$238,100 |
Additional data (ignoring taxes):
1. | Net income for the year was $43,700. | |
2. | Cash dividends declared and paid during the year were $21,300. | |
3. | A 20% stock dividend was declared during the year. $25,000 of retained earnings was capitalized. | |
4. | Equity investments (level of ownership is less than 20%) that cost $25,000 were sold during the year for $28,700. No unrealized gains and losses were recorded on these investments in 2017. | |
5. | Machinery that cost $3,700, on which $750 of depreciation had accumulated, was sold for $2,150. |
Larkspur’s 2017 income statement follows (ignoring
taxes).
Sales revenue |
$543,500 |
||||
Less: Cost of goods sold |
382,600 |
||||
Gross margin |
160,900 |
||||
Less: Operating expenses (includes $8,650 depreciation and $5,824 bad debts) |
120,100 |
||||
Income from operations |
40,800 |
||||
Other: Gain on sale of investments |
$3,700 |
||||
Loss on sale of machinery |
(800 |
) |
2,900 |
||
Net income |
$43,700 |
(a) Compute net cash flow from operating
activities using the direct method. (Enter negative
amounts using either a negative sign preceding the number e.g. -45
or parentheses e.g. (45).)
Net cash flow from operating activities | $ |
(b) 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).)