Statement of Cash Flows—Indirect Method The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: Dec. 31, 20Y2 Dec. 31, 20Y1 Assets Cash $183 $14 Accounts receivable (net) 55 49 Inventories 117 99 Land 250 330 Equipment 205 175 Accumulated depreciation—equipment (68) (42) Total assets $742 $625 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $51 $37 Dividends payable 5 - Common stock, $1 par 125 80 Paid-in capital in excess of par—common stock 85 70 Retained earnings 476 438 Total liabilities and stockholders' equity $742 $625 The following additional information is taken from the records: Land was sold for $120. Equipment was acquired for cash. There were no disposals of equipment during the year. The common stock was issued for cash. There was a $62 credit to Retained Earnings for net income. There was a $24 debit to Retained Earnings for cash dividends declared. a. Prepare a statement of cash flows, using the indirect method of presenting Cash flows from operating activities. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments. Olson-Jones Industries, Inc.
Statement of
The comparative
Dec. 31, 20Y2 | Dec. 31, 20Y1 | ||||
Assets | |||||
Cash | $183 | $14 | |||
55 | 49 | ||||
Inventories | 117 | 99 | |||
Land | 250 | 330 | |||
Equipment | 205 | 175 | |||
(68) | (42) | ||||
Total assets | $742 | $625 | |||
Liabilities and |
|||||
Accounts payable (merchandise creditors) | $51 | $37 | |||
Dividends payable | 5 | - | |||
Common stock, $1 par | 125 | 80 | |||
Paid-in capital in excess of par—common stock | 85 | 70 | |||
476 | 438 | ||||
Total liabilities and stockholders' equity | $742 | $625 |
The following additional information is taken from the records:
- Land was sold for $120.
- Equipment was acquired for cash.
- There were no disposals of equipment during the year.
- The common stock was issued for cash.
- There was a $62 credit to Retained Earnings for net income.
- There was a $24 debit to Retained Earnings for cash dividends declared.
a. Prepare a statement of cash flows, using the indirect method of presenting Cash flows from operating activities. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.
Olson-Jones Industries, Inc. | ||
Statement of Cash Flows | ||
For the Year Ended December 31, 20Y2 | ||
Cash flows from (used for) operating activities: | ||
Net income | $fill in the blank a0633c061fe5fe7_2 | |
Adjustments to reconcile net income to net cash flow from operating activities: | ||
Depreciation | fill in the blank a0633c061fe5fe7_4 | |
Gain on sale of land | fill in the blank a0633c061fe5fe7_6 | |
Changes in current operating assets and liabilities: | ||
fill in the blank a0633c061fe5fe7_8 | ||
fill in the blank a0633c061fe5fe7_10 | ||
fill in the blank a0633c061fe5fe7_12 | ||
Net cash flow from operating activities | $fill in the blank a0633c061fe5fe7_13 | |
Cash flows from (used for) investing activities: | ||
$fill in the blank a0633c061fe5fe7_15 | ||
fill in the blank a0633c061fe5fe7_17 | ||
Net cash flow from investing activities | fill in the blank a0633c061fe5fe7_18 | |
Cash flows from (used for) financing activities: | ||
$fill in the blank a0633c061fe5fe7_20 | ||
fill in the blank a0633c061fe5fe7_22 | ||
Net cash flow from financing activities | fill in the blank a0633c061fe5fe7_23 | |
$fill in the blank a0633c061fe5fe7_25 | ||
Cash balance, January 1, 20Y2 | fill in the blank a0633c061fe5fe7_26 | |
Cash balance, December 31, 20Y2 | $fill in the blank a0633c061fe5fe7_27 |
Calculate the increases and decreases in the current asset/liability accounts over the period. What affect do these increases/decreases have on cash? What items might have had an affect on net income but have no cash impact? What items are considered noncurrent assets?
b. Was Olson-Jones’s net cash flow from operations more or less than net income?
The source(s) of the difference are:
- Gain on the sale of land
- Purchase of equipment
- Sale of common stock
- Changes in current operating assets and liabilities
- Depreciation expense
- Dividends paid
Dividends Declared = Net Income - (Ending Retained earnings - Beginning Retained earnings)
Dividends Declared = 62 - (476 - 438)
Dividends Declared = 24
Dividends Paid = Dividends Declared + Beginning Dividends payable - Ending Dividends payable
Dividends Paid = 24 + 0 - 5
Dividends Paid = 19
Trending now
This is a popular solution!
Step by step
Solved in 3 steps