Question

Presented below are the 2016 income statement and comparative balance sheets for Santana Industries.

SANTANA INDUSTRIES Income Statement For the Year Ended December 31, 2016 ($ in thousands)
Sales revenue	$	14,650
Service revenue		3,800
Total revenue			$	18,450
Operating expenses:
Cost of goods sold		7,400
Selling		2,600
General and administrative		1,700
Total operating expenses				11,700
Operating income				6,750
Interest expense				220
Income before income taxes				6,530
Income tax expense				2,700
Net income			$	3,830

Balance Sheet Information ($ in thousands)	Dec. 31, 2016			Dec. 31, 2015
Assets:
Cash	$	7,550		$	2,380
Accounts receivable		2,900			2,400
Inventory		4,400			3,200
Prepaid rent		170			340
Plant and equipment		14,900			12,400
Less: Accumulated depreciation		(5,300	)		(4,700	)
Total assets	$	24,620		$	16,020
Liabilities and Shareholders’ Equity:
Accounts payable	$	1,800		$	1,300
Interest payable		120			0
Deferred service revenue		840			620
Income taxes payable		570			840
Loan payable (due 12/31/2015)		5,400			0
Common stock		10,200			10,200
Retained earnings		5,690			3,060
Total liabilities and shareholders' equity	$	24,620		$	16,020

Additional information for the 2016 fiscal year ($ in thousands):
1.	Cash dividends of $1,200 were declared and paid.
2.	Equipment costing $4,400 was purchased with cash.
3.	Equipment with a book value of $700 (cost of $1,900 less accumulated depreciation of $1,200) was sold for $700.
4.	Depreciation of $1,800 is included in operating expenses.

Required:

Prepare Santana Industries' 2016 statement of cash flows, using the indirect method to present cash flows from operating activities. (Amounts to be deducted should be indicated with a minus sign. Enter your answers in thousands.)

Answer 1

Cash Flow Statement using indirect method:

Cash Flows from operating activities:

Net Income	3,830
Add: Non-Cash Expenses
Depreciation	1,800
Adjustment for changes in Working Capital
Increase in Accounts Receivables (Money Block)	-500
Increase in Inventory	-1,200
Decrease in prepaid Rent	170
Increase in Accounts Payables	500
Increase in interest payable	120
Increase in Deferred Service Revenue	220
Decrease in Income Taxes Payable	-270
Cash Flows from operating activities (A)	4,670
Cash Flows from Investing activities
Equipment Purchase	-4,400
Equipment Sales	700
Cash Flows from investing activities (B)	-3,700
Cash Flows from financing activities:
Cash dividend paid	-1,200
Loan Taken	5,400
Cash Flows from financing activities (C)	4,200
Net Cash Flow during the year (A+B+C)	5,170
Add: Beginning Cash Balance	2,380
Ending Cash Balance	7,550