In: Accounting
Statement of Cash Flows—Indirect Method
The comparative balance sheet of Merrick Equipment Co. for December 31, 20Y9 and 20Y8, is as follows:
Dec. 31, 20Y9 | Dec. 31, 20Y8 | ||||
Assets | |||||
Cash | $293,310 | $275,050 | |||
Accounts receivable (net) | 106,260 | 98,790 | |||
Inventories | 299,950 | 292,480 | |||
Investments | 0 | 113,310 | |||
Land | 153,850 | 0 | |||
Equipment | 330,950 | 258,590 | |||
Accumulated depreciation—equipment | (77,480) | (69,730) | |||
Total assets | $1,106,840 | $968,490 | |||
Liabilities and Stockholders' Equity | |||||
Accounts payable | $200,340 | $190,790 | |||
Accrued expenses payable | 19,920 | 25,180 | |||
Dividends payable | 11,070 | 8,720 | |||
Common stock, $10 par | 59,770 | 47,460 | |||
Paid-in capital: Excess of issue price over par-common stock | 224,690 | 131,710 | |||
Retained earnings | 591,050 | 564,630 | |||
Total liabilities and stockholders’ equity | $1,106,840 | $968,490 |
Additional data obtained from an examination of the accounts in the ledger for 20Y9 are as follows:
Equipment and land were acquired for cash.
There were no disposals of equipment during the year.
The investments were sold for $101,980 cash.
The common stock was issued for cash.
There was a $71,940 credit to Retained Earnings for net income.
There was a $45,520 debit to Retained Earnings for cash dividends declared.
Required:
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.
Merrick Equipment Co. | ||
Statement of Cash Flows | ||
For the Year Ended December 31, 20Y9 | ||
Cash flows from 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 used for investing activities | ||
Cash flows from (used for) financing activities: | ||
Net cash flow from financing activities | ||
$ | ||
Cash at the beginning of the year | ||
Cash at the end of the year | $ |
CASH FLOW STATEMENT | ||
Cash flows from operating activities | $ 71,940.00 | |
Net income | ||
Adjustments for: | ||
Depreciation and amortization | $ 7,750.00 | |
Loss on sale of investment [113310-101980] | $ 11,330.00 | |
Increase in trade receivables | $ (7,470.00) | |
Increase in inventories | $ (7,470.00) | |
Inecrease in trade payables | $ 9,550.00 | |
Decrease in accrued libility | $ (5,260.00) | |
Cash generated from operations | $ 80,370.00 | |
Cash flows from investing activities | ||
Purchase of equipment [ 330950-258590] | $ (72,360.00) | |
Purchase of Land | $ (153,850.00) | |
Proceeds from sale of Investment | $ 101,980.00 | |
Net cash used in investing activities | $ (124,230.00) | |
Cash flows from financing activities | ||
Issue of common stock 59770-47460] | $ 12,310.00 | |
received Paid up capitalin ecxess of par [224690-131710] | $ 92,980.00 | |
Proceeds from issuance of long-term debt | ||
Cash Dividend paid | $ (43,170.00) | |
Net cash used in financing activities | $ 62,120.00 | |
Net increase in cash and cash equivalents | $ 18,260.00 | |
Cash and cash equivalents at beginning of period | $ 275,050.00 | |
Cash and cash equivalents at end of period | $ 293,310.00 |