In: Accounting
Shown below are comparative balance sheets for Flint
Corporation.
Flint Corporation |
||||||
---|---|---|---|---|---|---|
Assets |
2022 |
2021 |
||||
Cash |
$ 197,200 |
$ 63,800 |
||||
Accounts receivable |
255,200 |
220,400 |
||||
Inventory |
484,300 |
548,100 |
||||
Land |
232,000 |
290,000 |
||||
Equipment |
754,000 |
580,000 |
||||
Accumulated depreciation—equipment |
(191,400 |
) |
(92,800 |
) |
||
Total |
$1,731,300 |
$1,609,500 |
||||
Liabilities and Stockholders’ Equity |
||||||
Accounts payable |
$ 113,100 |
$ 124,700 |
||||
Bonds payable |
435,000 |
580,000 |
||||
Common stock ($1 par) |
626,400 |
504,600 |
||||
Retained earnings |
556,800 |
400,200 |
||||
Total |
$1,731,300 |
$1,609,500 |
Additional information:
1. | Net income for 2022 was $269,700. | |
2. | Depreciation expense was $98,600. | |
3. | Cash dividends of $113,100 were declared and paid. | |
4. | Bonds payable amounting to $145,000 were redeemed for cash $145,000. | |
5. | Common stock was issued for $121,800 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 | 269700 | |
Adjustments to reconcile net income to | ||
Net cash provided by operating activities | ||
Depreciation expense | 98600 | |
Increase in Accounts receivable | -34800 | |
Decrease in inventory | 63800 | |
Decrease in accounts payable | -11600 | |
116000 | ||
Net cash provided by operating activities | 385700 | |
Cash Flows from Investing Activities: | ||
Sale of Land | 58000 | |
Purchase of Equipment | -174000 | |
Net Cash used by Investing Activities | -116000 | |
Cash Flows from Financing Activities | ||
Payment of Cash Dividends | -113100 | |
Redemption of Bonds Payable | -145000 | |
Issuance of Common Stock | 121800 | |
Net Cash Used by Financing Activities | -136300 | |
Net Increase in Cash | 133400 | |
Cash at Beginning of Period | 63800 | |
Cash at End of Period | 197200 |