In: Accounting
The comparative balance sheets for Rothlisberger Company as of December 31 are presented below.
Assets | 2017 | 2016 |
---|---|---|
Cash | $58,200 | $46,000 |
Accounts Receivable |
$41,100 | $63,400 |
Inventory | $148,900 | $145,600 |
Prepaid Expenses | $15,000 | $27,600 |
Land | $101,900 | $133,300 |
Buildings | $200,200 | $200,200 |
Accumulated Depreciation - Buildings | $60,300 | $33,600 |
Equipment | $228,500 | $155,400 |
Accumulated Depreciation - Equipment | $42,600 | $36,300 |
Total | $690,900 | $701,600 |
LIABIITIES AND STOCKHOLDERS EQUITY | ||
Accounts Payable | $46,000 | $39,700 |
Bonds Payable | $260,000 | $293,600 |
Common stock, $1 Par | $193,600 | $208,300 |
Retained Earnings | $191,300 | $208,300 |
Total | $690,900 | $701,600 |
Additional information:
1. | Operating expenses include depreciation expense of $42,000 and charges from prepaid expenses of $12,600. | |
2. | Land was sold for cash at book value. | |
3. | Cash dividends of $61,000 were paid. | |
4. | Net income for 2017 was $44,000. | |
5. | Equipment was purchased for $94,900 cash. In addition, equipment costing $21,800 with a book value of $12,800 was sold for $5,900 cash. | |
6. | Bonds were converted at face value by issuing 33,600 shares of $1 par value common stock. |
Prepare a statement of cash flows for the year ended December 31,
2017, 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).)
Statement of Cash Flows | ||||
For the Year Ended December 31, 2017 | ||||
Cash Flows from Operating Activities: | ||||
Net income | 44000 | |||
Adjustments to reconcile net income to | ||||
Net cash provided by operating activities | ||||
Depreciation expense | 42000 | |||
Loss on Sale of Equipment | 6900 | |||
Decrease in Accounts receivables | 22300 | |||
Increase in inventory | -3300 | |||
Increase in accounts payable | 6300 | |||
Decrease in prepaid expenses | 12600 | |||
86800 | ||||
Net cash provided by operating activities | 130800 | |||
Cash Flows from Investing Activities: | ||||
Purchase of Equipment | -94900 | |||
Sale of Equipment | 5900 | |||
Sale of Land | 31400 | |||
Net Cash used by Investing Activities | -57600 | |||
Cash Flows from Financing Activities | ||||
Payment of Cash Dividends | -61000 | |||
Net Cash Used by Financing Activities | -61000 | |||
Net Increase in Cash | 12200 | |||
Cash at Beginning of Period | 46000 | |||
Cash at End of Period | 58200 | |||
Noncash Investing and Financing Activities | ||||
Redemption of bonds by Issuance of Common Stock | 33600 |