Question

Exercise 12-11 Indirect: Preparing statement of cash flows LO P1, P2, P3, A1

[The following information applies to the questions displayed below.]

The following financial statements and additional information are reported.

IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016
	2017				2016
Assets
Cash	$	87,500			$	44,000
Accounts receivable, net		65,000				51,000
Inventory		63,800				86,500
Prepaid expenses		4,400				5,400
Total current assets		220,700				186,900
Equipment		124,000				115,000
Accum. depreciation—Equipment		(27,000	)			(9,000	)
Total assets	$	317,700			$	292,900
Liabilities and Equity
Accounts payable	$	25,000			$	30,000
Wages payable		6,000				15,000
Income taxes payable		3,400				3,800
Total current liabilities		34,400				48,800
Notes payable (long term)		30,000				60,000
Total liabilities		64,400				108,800
Equity
Common stock, $5 par value		220,000				160,000
Retained earnings		33,300				24,100
Total liabilities and equity	$	317,700			$	292,900

  

IKIBAN INC. Income Statement For Year Ended June 30, 2017
Sales				$	678,000
Cost of goods sold					411,000
Gross profit					267,000
Operating expenses
Depreciation expense	$	58,600
Other expenses		67,000
Total operating expenses					125,600
					141,400
Other gains (losses)
Gain on sale of equipment					2,000
Income before taxes					143,400
Income taxes expense					43,890
Net income				$	99,510

Additional Information

A $30,000 note payable is retired at its $30,000 carrying (book) value in exchange for cash.

The only changes affecting retained earnings are net income and cash dividends paid.

New equipment is acquired for $57,600 cash.

Received cash for the sale of equipment that had cost $48,600, yielding a $2,000 gain.

Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement.

All purchases and sales of inventory are on credit.

Exercise 12-11 Part 1

Required:

(1) Prepare a statement of cash flows for the year ended June 30, 2017, using the indirect method. (Amounts to be deducted should be indicated with a minus sign.)

Answer 1

Statement of cash flow :

Cash flow from operating activities
Net income		99510
Adjustment to reconcile net income to cash flow from operating activities
Depreciation expense	58600
Gain on sale of equipment	-2000
Increase Accounts receivable, net	-14000
Decrease inventory	22700
Decrease Prepaid expenses	1000
Decrease Accounts payable	-5000
Decrease wages payable	-9000
Decrease Income taxes payable	-400
		51900
Net cash flow from operating activities		151410
Cash flow from investing activities
Purchase of equipment	-57600
Sale of equipment	10000
Net cash flow from investing activitiews		-47600
Cash flow from financing activitiess
Repaid notes payable	-30000
Issue common stock	60000
Dividend paid	-90310
Net cash flow from financing activities		-60310
Net cash flow		43500
Beginning cash		44000
Ending cash		87500