FLACK INC
Statement of cash flows
For the year ended December 31,2013
|
Particulars |
Amount ($) |
Amount ($) |
|
Cash flows from operating activities |
||
|
Net income |
58140 |
|
|
Adjustments to reconcile net income to net cash |
||
|
from operating activities |
||
|
Depreciation |
6900 |
|
|
Gain on sale of inventory |
-15000 |
-8100 |
|
Changes in current operating assets and liabilities |
||
|
Decrease in accounts receivables |
-7080 |
|
|
Decrease in inventories |
-9240 |
|
|
Increase in accounts payable |
7320 |
|
|
Decrease in accrued expenses payable |
-3900 |
-12900 |
|
Net cash flows from operating activities |
37140 |
|
|
Cash flows from investing activities |
||
|
Cash received from sale of investments |
105,000 |
|
|
Less Cash paid for purchase of land |
-123000 |
|
|
less cash paid for purchase of equipment |
-57000 |
|
|
Net cash used for investing activities |
-75,000 |
|
|
Cash flows from financing activities |
||
|
Cash received from sale of common stock |
87000 |
|
|
Less: cash paid for dividends |
-34200 |
|
|
Net cash flow provided by financing activities |
52800 |
|
|
Increase in cash |
14940 |
|
|
Cash at the beginning of the year |
219720 |
|
|
Cash at the end of year |
234660 |
Dividends declared = Opening Retained earnings + net income – closing retained earnings
= 451620 + 58140 – 473760 = 36,000
cash paid for dividends = 7200 + 36000 -9000 = $ 34,200
kindly upvote
Statement of cash flows-indirect method PR 16-1A ow from ivities, The comparative balance sheet of Flack...
PR 16-1A Statement of cash flows-indirect method The comparative balance sheet of Flack Inc. for December 31, 2013 and 2012, is shown as follows: Dec 31, 2013 Dec 31, 2012 Assets Cash ........ $234,660 $219,720 Accounts receivable (net)........... ..... 85,440 78,360 Inventories .......... 240,660 231,420 Investments .... 90,000 Land 123,000 Equipment. 264,420 207,420 Accumulated depreciation--equipment ........... (62.400) (55,500) $885,780 $771,420 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) ................ $159,180 $151,860 Accrued expenses payable (operating expenses) ..... 15,840 19,740 Dividends...
Statement of Cash Flows-Indirect Method The comparative balance sheet of Livers Inc. for December 31, 2013 and 20Y2, is shown as follows: Dec. 31, 20Y3 Dec. 31, 2012 Assets Cash Accounts receivable (net) $251,660 91,170 257,350 $235,180 84,470 250,070 96,890 Inventories Investments 0 Land 221,100 Equipment Accumulated depreciation equipment 132,000 283,950 (66,480) $949,650 (59,620) $828,090 Total assets Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Accrued expenses payable (operating expenses) $171,890 17,090 9,500 $163,130 21,530 7,450 40,580 Dividends payable Common...
Statement of Cash Flows-Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 2012 and 2041, is as follows: Dec. 31, 2012 Dec. 31, 20Y1 Assets Cash Accounts receivable (net) Inventories Land Equipment 175 (42) Accumulated depreciation-equipment Total assets $625 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Dividends payable Common stock, $1 par Pald-in capital: Excess of issue price over par- common stock Retained earnings Total liabilities and stockholders' equity 742 5625 The following additional information...
statement of Cash Flows-Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 2012 and 2041, is as follows: Dec. 31, Dec. 31, 2011 Assets 2012 Cash $145 Accounts receivable (net) Inventories Land Equipment Accumulated depreciation equipment (18) Total Assets Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Dividends payable Common stock, $1 par Paid in capital: Excess of issue price over par- common stock Retained earnings Total liabilities and stockholders equity Total liabilities and stockholders' equity...
Statement of Cash Flows-Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 2012 and 2041, is as follows: Dec. 31, 2012 Dec. 31, 2011 Assets Cash $183 o Accounts receivable (net) Inventories o Land 250 o on (68) $742 (42) $625 Equipment Accumulated depreciation equipment Total assets Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Dividends payable Common stock, $1 par Paid-in capital: Excess of issue price over par- common stock Retained earnings u un u...
Statement of Cash Flows-Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 2041, is as follows: Dec. 31, Dec. 31, 2012 2011 Assets $155 Cash Accounts receivable (net) Inventories U Land Equipment Accumulated depreciation equipment (19) (10) Total Assets $476 $343 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Dividends payable Common stock, $1 par Paid-in capital: Excess of issue price over par- common stock Retained earnings 236 307 $476 Total liabilities and stockholders'...
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 $270,460 $249,560 Accounts receivable (net) 97,980 89,630 Inventories 276,580 265,390 Investments 0 102,810 Land 141,860 0 Equipment 305,160 234,620 Accumulated depreciation—equipment (71,440) (63,270) Total assets $1,020,600 $878,740 Liabilities and Stockholders' Equity Accounts payable $184,730 $173,110 Accrued expenses payable 18,370 22,850 Dividends payable 10,210 7,910 Common stock, $10 par 55,110 43,060...
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 $265,010 $248,220 Accounts receivable (net) 96,000 89,150 Inventories 271,010 263,960 Investments 0 102,260 Land 139,000 0 Equipment 299,010 233,370 Accumulated depreciation—equipment (70,000) (62,930) Total assets $1,000,030 $874,030 Liabilities and Stockholders' Equity Accounts payable $181,010 $172,180 Accrued expenses payable 18,000 22,720 Dividends payable 10,000 7,870 Common stock, $10 par 54,000 42,830...
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 $228,590 $214,360 Accounts receivable (net) 82,810 76,990 Inventories 233,780 227,940 Investments 0 88,310 Land 119,900 0 Equipment 257,920 201,530 Accumulated depreciation—equipment (60,380) (54,340) Total assets $862,620 $754,790 Liabilities and Stockholders' Equity Accounts payable $156,130 $148,690 Accrued expenses payable 15,530 19,620 Dividends payable 8,630 6,790 Common stock, $10 par 46,580 36,980...
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 $269,720 $253,210 Accounts receivable (net) 97,710 90,940 Inventories 275,830 269,260 Investments 0 104,320 Land 141,470 0 Equipment 304,320 238,050 Accumulated depreciation—equipment (71,250) (64,190) Total assets $1,017,800 $891,590 Liabilities and Stockholders' Equity Accounts payable $184,220 $175,640 Accrued expenses payable 18,320 23,180 Dividends payable 10,180 8,020 Common stock, $10 par 54,960 43,690...