In: Accounting
Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. In the operating activities section, use the minus sign to indicate cash outflows, decreases in cash and a net cash outflow, if required. In the investing and financing activities section, use a minus sign only to indicate a NET cash outflow for the section.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 | $91 | $30 |
4 | Accounts Receivable (Net) | 52 | 37 |
5 | Inventories | 32 | 20 |
6 | Land | 74 | 85 |
7 | Equipment | 42 | 33 |
8 | Accumulated Depreciation- equipment | (11) | (6) |
9 | Total Assets | $280 | $199 |
10 | Liabilities and Stockholder's Equity | ||
11 | Accounts Payable (merchandise creditors) | $35 | $30 |
12 | Dividends Payable | 6 | - |
13 | Common Stock, $1 par | 18 | 9 |
14 | Paid-in capital: Excess of issue price over par—common stock | 42 | 23 |
15 | Retained Earnings | 179 | 137 |
16 | Total liabilities and Stockholder's Equity | $280 | $199 |
The following additional information is taken from the records:
A | Land was sold for $28. |
B | Equipment was acquired for cash. |
C | There were no disposals of equipment during the year. |
D | The common stock was issued for cash. |
E | There was a $60 credit to Retained Earnings for net income. |
F | There was a $18 debit to Retained Earnings for cash dividends declared. |
Answer-
OLSON-JONES INDUSTRIES INC. | ||
STATEMENT OF CASH FLOWS (USING INDIRECT METHOD) | ||
FOR THE YEAR ENDED 31 DECEMBER,20Y2 | ||
Particulars | Amount | |
$ | ||
Cash flow from operating activities | ||
Net Income | 60 | |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Adjustment for non cash effects | ||
Depreciation | 5 | |
Gain on sale of land | -17 | |
Change in operating assets & liabilities | ||
Increase in accounts receivable | -15 | |
Increase in inventory | -12 | |
Increase in accounts payable | 5 | |
Net cash flow from operating activities (a) | 26 | |
Cash Flow from Investing activities | ||
New equipment purchased | -9 | |
Land sold | 28 | |
Net cash Flow from Investing activities (b) | 19 | |
Cash Flow from Financing activities | ||
Cash dividends paid | ($18-$6) | -12 |
Common stock issued | 28 | |
Net cash Flow from Financing activities (c) | 16 | |
Net Change in cash c=a+b+c | 61 | |
Beginning cash balance | 30 | |
Closing cash balance | 91 |