Blossom Company, a major retailer of bicycles and accessories, operates several stores and is a publicly traded company. The comparative balance sheet and income statement for Blossom as of May 31, 2020, are as follows. The company is preparing its statement of cash flows. BLOSSOM COMPANY COMPARATIVE BALANCE SHEET AS OF MAY 31 2020 2019 Current assets Cash $28,000 $20,200 Accounts receivable 74,900 58,500 Inventory 220,400 247,500 Prepaid expenses 9,000 7,000 Total current assets 332,300 333,200 Plant assets Plant assets 594,000 504,600 Less: Accumulated depreciation—plant assets 151,500 124,900 Net plant assets 442,500 379,700 Total assets $774,800 $712,900 Current liabilities Accounts payable $121,800 $114,600 Salaries and wages payable 46,800 71,900 Interest payable 26,800 25,000 Total current liabilities 195,400 211,500 Long-term debt Bonds payable 70,000 100,000 Total liabilities 265,400 311,500 Stockholders’ equity Common stock, $10 par 370,000 280,000 Retained earnings 139,400 121,400 Total stockholders’ equity 509,400 401,400 Total liabilities and stockholders’ equity $774,800 $712,900 BLOSSOM COMPANY INCOME STATEMENT FOR THE YEAR ENDED MAY 31, 2020 Sales revenue $1,259,200 Cost of goods sold 716,700 Gross profit 542,500 Expenses Salaries and wages expense 253,400 Interest expense 74,800 Depreciation expense 26,600 Other expenses 8,200 Total expenses 363,000 Operating income 179,500 Income tax expense 43,100 Net income $136,400 The following is additional information concerning Blossom’s transactions during the year ended May 31, 2020. 1. All sales during the year were made on account. 2. All merchandise was purchased on account, comprising the total accounts payable account. 3. Plant assets costing $89,400 were purchased by paying $20,400 in cash and issuing 6,900 shares of stock. 4. The “other expenses” are related to prepaid items. 5. All income taxes incurred during the year were paid during the year. 6. In order to supplement its cash, Blossom issued 2,100 shares of common stock at par value. 7. Cash dividends of $118,400 were declared and paid at the end of the fiscal year. Prepare a statement of cash flows for Blossom Company for the year ended May 31, 2020, using the direct method. (A reconciliation of net income to net cash provided is not required.) (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Blossom Company, a major retailer of bicycles and accessories, operates several stores and is a publicly traded company. The comparative
BLOSSOM COMPANY
COMPARATIVE BALANCE SHEET AS OF MAY 31 |
||||
2020
|
2019
|
|||
Current assets | ||||
Cash |
$28,000
|
$20,200
|
||
|
74,900
|
58,500
|
||
Inventory |
220,400
|
247,500
|
||
Prepaid expenses |
9,000
|
7,000
|
||
Total current assets |
332,300
|
333,200
|
||
Plant assets | ||||
Plant assets |
594,000
|
504,600
|
||
Less: |
151,500
|
124,900
|
||
Net plant assets |
442,500
|
379,700
|
||
Total assets |
$774,800
|
$712,900
|
||
Current liabilities | ||||
Accounts payable |
$121,800
|
$114,600
|
||
Salaries and wages payable |
46,800
|
71,900
|
||
Interest payable |
26,800
|
25,000
|
||
Total current liabilities |
195,400
|
211,500
|
||
Long-term debt | ||||
Bonds payable |
70,000
|
100,000
|
||
Total liabilities |
265,400
|
311,500
|
||
Common stock, $10 par |
370,000
|
280,000
|
||
|
139,400
|
121,400
|
||
Total stockholders’ equity |
509,400
|
401,400
|
||
Total liabilities and stockholders’ equity |
$774,800
|
$712,900
|
BLOSSOM COMPANY
INCOME STATEMENT FOR THE YEAR ENDED MAY 31, 2020 |
||
Sales revenue |
$1,259,200
|
|
Cost of goods sold |
716,700
|
|
Gross profit |
542,500
|
|
Expenses | ||
Salaries and wages expense |
253,400
|
|
Interest expense |
74,800
|
|
Depreciation expense |
26,600
|
|
Other expenses |
8,200
|
|
Total expenses |
363,000
|
|
Operating income |
179,500
|
|
Income tax expense |
43,100
|
|
Net income |
$136,400
|
The following is additional information concerning Blossom’s transactions during the year ended May 31, 2020.
1. | All sales during the year were made on account. | |
2. | All merchandise was purchased on account, comprising the total accounts payable account. | |
3. | Plant assets costing $89,400 were purchased by paying $20,400 in cash and issuing 6,900 shares of stock. | |
4. | The “other expenses” are related to prepaid items. | |
5. | All income taxes incurred during the year were paid during the year. | |
6. | In order to supplement its cash, Blossom issued 2,100 shares of common stock at par value. | |
7. | Cash dividends of $118,400 were declared and paid at the end of the fiscal year. |
Prepare a statement of cash flows for Blossom Company for the year ended May 31, 2020, using the direct method. (A reconciliation of net income to net cash provided is not required.) (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps