On the basis of the following data for Larson Co. for the year ending December 31 Year 2, and the preceding year ended December 31 Year 1, prepare a statement of cash flows. Use the indirect method of reporting cash flows from operating activities. In addition to the balance sheet data, assume that: Equipment costing $125,000 was purchased for cash. Equipment costing $85,000 with accumulated depreciation of $65,000 was sold for $15,000. The stock was issued for cash. The only entries in the retained earnings account were net income of $51,000 and cash dividends declared of $13,000. Year 2 Year 1 Assets Cash $100,000 $78,000 Accounts receivable (net) 78,000 85,000 Inventories 101,500 90,000 Equipment 410,000 370,000 Accumulated depreciation (150,000) (158,000) Total assets $539,500 $465,000 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $58,500 $55,000 Cash dividends payable 5,000 4,000 Common stock, $10 par 200,000 170,000 Paid-in capital in excess of par—common stock 62,000 60,000 Retained earnings 214,000 176,000 Total liabilities and stockholders' equity $539,500 $465,000 Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments. Larson Co. Statement of Cash Flows For Year Ended December 31, Year 2 Cash flows from operating activities: $fill in the blank 2 Adjustments to reconcile net income to net cash flow from operating activities: fill in the blank 4 fill in the blank 6 Changes in current operating assets and liabilities: fill in the blank 8 fill in the blank 10 fill in the blank 12 Net cash flow from operating activities $fill in the blank 13 Cash flows from investing activities: $fill in the blank 15 fill in the blank 17 Net cash flow used for investing activities fill in the blank 18 Cash flows from financing activities: $fill in the blank 20 fill in the blank 22 Net cash flow provided by financing activities: fill in the blank 23 $fill in the blank 25 Cash at the beginning of the year
Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
On the basis of the following data for Larson Co. for the year ending December 31 Year 2, and the preceding year ended December 31 Year 1, prepare a statement of
| Equipment costing $125,000 was purchased for cash. |
| Equipment costing $85,000 with |
| The stock was issued for cash. |
| The only entries in the |
| Year 2 | Year 1 | |
| Assets | ||
| Cash | $100,000 | $78,000 |
| 78,000 | 85,000 | |
| Inventories | 101,500 | 90,000 |
| Equipment | 410,000 | 370,000 |
| Accumulated depreciation | (150,000) | (158,000) |
| Total assets | $539,500 | $465,000 |
| Liabilities and |
||
| Accounts payable (merchandise creditors) | $58,500 | $55,000 |
| Cash dividends payable | 5,000 | 4,000 |
| Common stock, $10 par | 200,000 | 170,000 |
| Paid-in capital in excess of par—common stock | 62,000 | 60,000 |
| Retained earnings | 214,000 | 176,000 |
| Total liabilities and stockholders' equity | $539,500 | $465,000 |
Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.
| Larson Co. | ||
| Statement of Cash Flows | ||
| For Year Ended December 31, Year 2 | ||
| Cash flows from operating activities: | ||
| $fill in the blank 2 | ||
| Adjustments to reconcile net income to net cash flow from operating activities: | ||
| fill in the blank 4 | ||
| fill in the blank 6 | ||
| Changes in current operating assets and liabilities: | ||
| fill in the blank 8 | ||
| fill in the blank 10 | ||
| fill in the blank 12 | ||
| Net cash flow from operating activities | $fill in the blank 13 | |
| Cash flows from investing activities: | ||
| $fill in the blank 15 | ||
| fill in the blank 17 | ||
| Net cash flow used for investing activities | fill in the blank 18 | |
| Cash flows from financing activities: | ||
| $fill in the blank 20 | ||
| fill in the blank 22 | ||
| Net cash flow provided by financing activities: | fill in the blank 23 | |
| $fill in the blank 25 | ||
| Cash at the beginning of the year | fill in the blank 26 | |
| Cash at the end of the year | $fill in the blank 27 |
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
