2020 2019 Cash $42,300 $34,000 Accounts Receivable 70,600 59,600 Inventory 30,000 23,900 Equity investments 22,500 38,700 Machinery 29,700 18,600 Buildings 67,900 56,600 Land 7,500 7,500 $270,500 $238,900 Credit Accounts Allowance for Doubtful Accounts $2,200 $1,500 Accumulated Depreciation—Machinery 5,700 2,300 Accumulated Depreciation—Buildings 13,600 8,900 Accounts Payable 34,800 24,500 Accrued Payables 3,300 2,700 Long-Term Notes Payable 21,200 31,200 Common Stock, no-par 150,000 125,000 Retained Earnings 39,700 42,800 $270,500 $238,900 Additional data (ignoring taxes): 1. Net income for the year was $43,100. 2. Cash dividends declared and paid during the year were $21,200. 3. A 20% stock dividend was declared during the year. $25,000 of retained earnings was capitalized. 4. Equity investments (level of ownership is less than 20%) that cost $25,000 were sold during the year for $28,700. No unrealized gains and losses were recorded on these investments in 2020. 5. Machinery that cost $3,700, on which $750 of depreciation had accumulated, was sold for $2,150. Flounder’s 2020 income statement follows (ignoring taxes). Sales revenue $544,200 Less: Cost of goods sold 383,000 Gross margin 161,200 Less: Operating expenses (includes $8,850 depreciation and $5,733 bad debts) 121,000 Income from operations 40,200 Other: Gain on sale of investments $3,700 Loss on sale of machinery (800) 2,900 Net income $43,100
Comparative balance sheet accounts of Flounder Inc. are presented below.
FLOUNDER INC.
COMPARATIVE BALANCE SHEET ACCOUNTS
AS OF DECEMBER 31, 2020 AND 2019
December 31
Debit Accounts
2020 2019
Cash $42,300 $34,000
Accounts Receivable 70,600 59,600
Inventory 30,000 23,900
Equity investments 22,500 38,700
Machinery 29,700 18,600
Buildings 67,900 56,600
Land 7,500 7,500
$270,500 $238,900
Credit Accounts
Allowance for Doubtful Accounts $2,200 $1,500
Accumulated
Accumulated Depreciation—Buildings 13,600 8,900
Accounts Payable 34,800 24,500
Accrued Payables 3,300 2,700
Long-Term Notes Payable 21,200 31,200
Common Stock, no-par 150,000 125,000
$270,500 $238,900
Additional data (ignoring taxes):
1. Net income for the year was $43,100.
2. Cash dividends declared and paid during the year were $21,200.
3. A 20% stock dividend was declared during the year. $25,000 of retained earnings was capitalized.
4. Equity investments (level of ownership is less than 20%) that cost $25,000 were sold during the year for $28,700. No unrealized gains and losses were recorded on these investments in 2020.
5. Machinery that cost $3,700, on which $750 of depreciation had accumulated, was sold for $2,150.
Flounder’s 2020 income statement follows (ignoring taxes).
Sales revenue $544,200
Less: Cost of goods sold 383,000
Gross margin 161,200
Less: Operating expenses (includes $8,850 depreciation and $5,733
Income from operations 40,200
Other: Gain on sale of investments $3,700
Loss on sale of machinery (800) 2,900
Net income $43,100
(a) Compute net cash flow from operating activities using the direct method. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
Net cash flow from operating activities
$
(b) Prepare a statement of
FLOUNDER INC.
Statement of Cash Flows
(Indirect Method)
$
Adjustments to reconcile net income to
$
$
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
