In: Accounting
hown below are comparative balance sheets for Blue Spruce
Company.
Blue Spruce Company |
||||||
---|---|---|---|---|---|---|
Assets |
2022 |
2021 |
||||
Cash |
$ 88,400 |
$ 28,600 |
||||
Accounts receivable |
114,400 |
98,800 |
||||
Inventory |
217,100 |
245,700 |
||||
Land |
104,000 |
130,000 |
||||
Equipment |
338,000 |
260,000 |
||||
Accumulated depreciation—equipment |
(85,800 |
) |
(41,600 |
) |
||
Total |
$776,100 |
$721,500 |
||||
Liabilities and Stockholders’ Equity |
||||||
Accounts payable |
$ 50,700 |
$ 55,900 |
||||
Bonds payable |
195,000 |
260,000 |
||||
Common stock ($1 par) |
280,800 |
226,200 |
||||
Retained earnings |
249,600 |
179,400 |
||||
Total |
$776,100 |
$721,500 |
Additional information:
1. | Net income for 2022 was $120,900. | |
2. | Depreciation expense was $44,200. | |
3. | Cash dividends of $50,700 were declared and paid. | |
4. | Bonds payable amounting to $65,000 were redeemed for cash $65,000. | |
5. | Common stock was issued for $54,600 cash. | |
6. | No equipment was sold during 2022. | |
7. | Land was sold for its book value. |
Prepare a statement of cash flows for 2022 using the indirect
method. (Show amounts that decrease cash flow with
either a - sign e.g. -45,000, or in parenthesis e.g.
(45,000)).
Statement of Cash Flows | ||
For the Year Ended December 31, 2022 | ||
Cash Flows from Operating Activities: | ||
Net income | 120900 | |
Adjustments to reconcile net income to | ||
Net cash provided by operating activities | ||
Depreciation expense | 44200 | |
Increase in Accounts receivable | -15600 | |
Decrease in inventory | 28600 | |
Decrease in accounts payable | -5200 | |
52000 | ||
Net cash provided by operating activities | 172900 | |
Cash Flows from Investing Activities: | ||
Purchase of Equipment | -78000 | |
Sale of Land | 26000 | |
Net Cash used by Investing Activities | -52000 | |
Cash Flows from Financing Activities | ||
Payment of Cash Dividends | -50700 | |
Redemption of Bonds Payable | -65000 | |
Issuance of Common Stock | 54600 | |
Net Cash Used by Financing Activities | -61100 | |
Net Increase in Cash | 59800 | |
Cash at Beginning of Period | 28600 | |
Cash at End of Period | 88400 |