Question

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		$192		$61
Accounts receivable (net)		109		76
Inventories		68		42
Land		156		172
Equipment		88		67
Accumulated depreciation-equipment		(24)		(12)
	Total Assets	$589		$406
Liabilities and Stockholders' Equity
Accounts payable (merchandise creditors)		$74		$61
Dividends payable		12		-
Common stock, $10 par		39		19
Paid-in capital: Excess of issue price over par—common stock		98		48
Retained earnings		366		278
	Total liabilities and stockholders' equity	$589		$406

The following additional information is taken from the records:

1. Land was sold for $40.
2. Equipment was acquired for cash.
3. There were no disposals of equipment during the year.
4. The common stock was issued for cash.
5. There was a $127 credit to Retained Earnings for net income.
6. There was a $39 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 operating activities:
	$
Adjustments to reconcile net income to net cash flow from operating activities:
Changes in current operating assets and liabilities:
Net cash flow from operating activities		$
Cash flows from investing activities:
	$
Net cash flow provided by investing activities
Cash flows from financing activities:
	$
Net cash flow provided by financing activities
		$
Cash at the beginning of the year
Cash at the end of the year		$

b. Was Olson-Jones’s net cash flow from operations more or less than net income?

The source(s) of the difference are:

1. Gain on the sale of land
2. Purchase of equipment
3. Sale of common stock
4. Changes in current operating assets and liabilities
5. Depreciation expense
6. Dividends paid

Answer 1

Statement of cash flow

Cash flow from operating activities
Net income	127
Adjustments to reconcile net income to net cash flow from operating activities:
Depreciation	12
Gain on sale of land	-24
Changes in current operating assets and liabilities:
Increase account receivable	-33
Increases inventories	-26
Increase account payable	13
Net cash flow from operating activities		69
Cash flows from investing activities:
Cash received from sale of land	40
Cash paid for equipment	-21
Net cash flow from investing activities		19
Cash flow from financing activities
Dividend paid	-27
Issue common Stock	70
Net cash flow from financing activities		43
Net change in Cash		131
Cash at the beginning of the year		61
Cash at the end of the year		192

b. Was Olson-Jones’s net cash flow from operations more or less than net income?

The source(s) of the difference are:

So answer is :

a) Gain on sale of land

d) Changes in current operating assets and liabilities

e) Depreciation expense