Livers Inc, | ||
Statement of Cash Flows | ||
For the Year Ended Dec 31, 20Y3 | ||
Cash flows from operating activities: | ||
Net income | $500000 | |
Adjustments to reconcile net income to net cash flow from operating activities | ||
Depreciation expense (600000-500000) | 100000 | |
Gain on sale of investments (175000-100000) | -75000 | |
Change in current operating assets and liabilities | ||
Increase in accounts receivable (450000-400000) | -50000 | |
Increase in inventories (770000-750000) | -20000 | |
Increase in accounts payable (340000-300000) | 40000 | |
Decrease in accrued expenses (45000-50000) | -5000 | |
Net cash flow from operating activities | $490000 | |
Cash flow from investing activities: | ||
Purchase of land | -500000 | |
Purchase of equipment (1400000-1200000) | -200000 | |
Sale of investment | 175000 | |
Net cash used in investing activities | -525000 | |
Cash flow from financing activities: | ||
Issued of common stock (700000+200000-600000-175000) | 125000 | |
Cash paid for dividends (25000+90000-30000) | -85000 | |
Net cash flow from financing activities | 40000 | |
Net increase in cash (490000-525000+40000) | $5000 | |
Add: Cash at the beginning of the year | 150000 | |
Cash at the end of the year | $155000 |
Statement of cash flows-indirect method Instructions Labels and Amount Descriptions Statement of Cash Flows comparative balance...
Me How tement of cash flows-indirect method Calculator Labels and Amount Descriptions Statement of Cash Flows structions ne comparative balance sheet of Livers Inc. for December 31, 2073 and 2072, is shown as follows: 1 2 Dec 31, 2013 Assets Dec 31, 2012 3 Cash 4 Accounts receivable (net) $155.000.00 $150.000.00 450,000.00 5 Inventories 400.000.00 750.000.00 770.000.00 6 Investments 0.00 100,000.00 - Land 500.000,00 0.00 Equipment Accumulated depreciation equipment 1.200.000.00 L400,000.00 (500.000.00 (500.000.00 10 Total assets $2,675.000.00 57.100.000.00 11 Liabilities...
Calculator Statement of cash flows-indirect method Instructions Labels and Amount Descriptions Statement of Cash Flows Instructions The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is shown as follows: 1 Dec 31, 2093 Dec 31, 2012 2 Assets 3 Cash $625,650.00 $586,340.00 Accounts receivable (net) 228,170.00 208,030.00 5 Inventories 641,480.00 617,130.00 6 Investments 0.00 240,290.00 7 Land 328,170.00 0.00 * Equipment Accumulated depreciation-equipment 706,070.00 552,300.00 10 Total assets (165,580.00) $2,363,960.00 (147,010.00) $2,057,080.00 11 Liabilities and Stockholders'...
Statement of cash flows-indirect method Instructions Labels and Amount Descriptions Statement of Cash Flows Instructions The comparative balance sheet of Yellow Dog Enterprises Inc. at December 31, 2018 and 2017, is as follows: Dec 31, 20Y8 Dec 31, 2047 $80,000.00 $100,000.00 275,000.00 300,000.00 510,000.00 400,000.00 15,000.00 10,000.00 1,070,000.00 750,000.00 (200,000.00) (160,000.00) $1,750,000.00 $1,400,000.00 Assets 3 Cash 4 Accounts receivable (net) 5 Inventories 6 Prepaid expenses 7 Equipment 8 Accumulated depreciation equipment 9 Total assets Liabilities and Stockholders' Equity 11 Accounts...
Statement of Cash Flows-Indirect Method The comparative balance sheet of Livers Inc. for December 31, 2013 and 20Y2, is shown as follows: Dec. 31, 20Y3 Dec. 31, 2012 Assets Cash Accounts receivable (net) $251,660 91,170 257,350 $235,180 84,470 250,070 96,890 Inventories Investments 0 Land 221,100 Equipment Accumulated depreciation equipment 132,000 283,950 (66,480) $949,650 (59,620) $828,090 Total assets Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) Accrued expenses payable (operating expenses) $171,890 17,090 9,500 $163,130 21,530 7,450 40,580 Dividends payable Common...
Instructions Labels and Amount Descriptions Statement of Cash Flows Final Question X Instructions The comparative balance sheet of Olson-Jones Industries Inc. for December 31, 20Y2 and 20Y1, is as follows: 1 Dec. 31, 20Y2 Dec. 31, 20Y1 2 Assets 3 Cash $488.00 $160.00 4 Accounts receivable (net) 278.00 201.00 5 Inventories 177.00 109.00 6 Land 400.00 448.00 7 Equipment 225.00 172.00 8 Accumulated depreciation-equipment (58.00) (29.00) 9 Total assets $1,510.00 $1,061.00 10 Liabilities and Stockholders’ Equity 11 Accounts payable (merchandise...
Statement of cash flows-direct method applied to PR 13-1A Instructions Labels and Amount Descriptions Statement of Cash Flows Instructions Dec. 31, 2043 Dec. 31,2072 Assets Cash $155,000.00 $150,000.00 Accounts receivable (net) 450,000.00 400,000.00 Inventories 770,000.00 750,000.00 100,000.00 Investments 0.00 7 Land 500,000.00 0.00 8 Equipment 1,400,000.00 9 Accumulated depreciation equipment (600,000.00) $2,675,000.00 1,200,000.00 (500,000.00) $2,100,000.00 10 Total assets Liabilities and Stockholders' Equity 12 Accounts payable (merchandise creditors) $340,000.00 $300,000.00 Accrued expenses payable (operating expenses) 50,000.00 45,000.00 30,000.00 14 Dividends payable...
Statement of Cash Flows (Indirect Method) The Wolff Company's income statement and comparative balance sheets at December 31 of 2013 .. and 2012 are shown below: WOLFF COMPANY Income Statement For the Year Ended December 31, 2013 Sales Revenue $762,000 Cost of Goods Sold $516,000 Wages Expense 103,200 Insurance Expense 9,600 Depreciation Expense 20,400 Interest Expense 10,800 Income Tax Expense 34,800 694,800 Net Income $67,200 WOLFF COMPANY Balance Sheets Dec. 31, 2013 Dec. 31, 2012 Assets Cash $13,200 $6,000 Accounts...
Statement of Cash Flows—Indirect Method The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is shown as follows: Dec. 31, 20Y3 Dec. 31, 20Y2 Assets Cash $261,120 $243,460 Accounts receivable (net) 94,590 87,440 Inventories 267,040 258,890 Investments 0 100,300 Land 136,970 0 Equipment 294,620 228,890 Accumulated depreciation—equipment (68,980) (61,720) Total assets $985,360 $857,260 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $178,350 $168,880 Accrued expenses payable (operating expenses) 17,740 22,290 Dividends payable 9,850 7,720 Common stock,...
Statement of Cash Flows—Indirect Method The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is shown as follows: Dec. 31, 20Y3 Dec. 31, 20Y2 Assets Cash $261,120 $243,460 Accounts receivable (net) 94,590 87,440 Inventories 267,040 258,890 Investments 0 100,300 Land 136,970 0 Equipment 294,620 228,890 Accumulated depreciation—equipment (68,980) (61,720) Total assets $985,360 $857,260 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) $178,350 $168,880 Accrued expenses payable (operating expenses) 17,740 22,290 Dividends payable 9,850 7,720 Common stock,...
PR 16-1A Statement of cash flows-indirect method The comparative balance sheet of Flack Inc. for December 31, 2013 and 2012, is shown as follows: Dec 31, 2013 Dec 31, 2012 Assets Cash ........ $234,660 $219,720 Accounts receivable (net)........... ..... 85,440 78,360 Inventories .......... 240,660 231,420 Investments .... 90,000 Land 123,000 Equipment. 264,420 207,420 Accumulated depreciation--equipment ........... (62.400) (55,500) $885,780 $771,420 Liabilities and Stockholders' Equity Accounts payable (merchandise creditors) ................ $159,180 $151,860 Accrued expenses payable (operating expenses) ..... 15,840 19,740 Dividends...