The following changes took place last year in Pavolik Company’s balance sheet accounts:
Asset and Contra-Asset Accounts | Liabilities and Stockholders' Equity Accounts | ||||||
Cash | $ | 21 | D | Accounts payable | $ | 65 | I |
Accounts receivable | $ | 25 | I | Accrued liabilities | $ | 25 | D |
Inventory | $ | 60 | D | Income taxes payable | $ | 30 | I |
Prepaid expenses | $ | 20 | I | Bonds payable | $ | 212 | I |
Long-term investments | $ | 22 | D | Common stock | $ | 100 | D |
Property, plant, and equipment | $ | 410 | I | Retained earnings | $ | 85 | I |
Accumulated depreciation | $ | 85 | I | ||||
D = Decrease; I = Increase.
Long-term investments that cost the company $22 were sold during the year for $48 and land that cost $47 was sold for $25. In addition, the company declared and paid $19 in cash dividends during the year. Besides the sale of land, no other sales or retirements of plant and equipment took place during the year. Pavolik did not retire any bonds during the year or issue any new common stock.
The company’s income statement for the year follows:
Sales | $ | 1,050 | |||||
Cost of goods sold | 460 | ||||||
Gross margin | 590 | ||||||
Selling and administrative expenses | 430 | ||||||
Net operating income | 160 | ||||||
Nonoperating items: | |||||||
Loss on sale of land | $ | (22 | ) | ||||
Gain on sale of investments | 26 | 4 | |||||
Income before taxes | 164 | ||||||
Income taxes | 60 | ||||||
Net income | $ | 104 | |||||
The company’s beginning cash balance was $130 and its ending balance was $109.
Required:
1. Use the indirect method to determine the net cash provided by operating activities for the year.
2. Prepare a statement of cash flows for the year.
NET CASH FLOW FROM OPERATING ACTIVITY :
CASH RECEIVED FROM CUSTOMER (1050-25) | 1025 |
LESS: CASH PAID FOR SUPPLIER (460-60-65) | (335) |
LESS: CASH PAID FOR EXPENSES (430-85+25+20) | (390) |
LESS: CASH PAID FOR INCOME TAX (60-30) | (30) |
NET CASH FLOW FROM OPERATING ACTIVITY | 270 |
STATEMENT OF CASH FLOW :
CASH FLOW FROM OPERATING ACTIVITY | 270 | |
CASH FLOW FROM INVESTING ACTIVITY | ||
SALE OF INVESTMENT | 48 | |
SALE OF LAND | 25 | |
PURCHASE OF PLANT & EQUIPMENT (410+47) | (457) | |
NET CASH FLOW FROM INVESTING ACTIVITY | (384) | |
FINANCING ACTIVITY | ||
DIVIDEND PAID | (19) | |
ISSUE OF BONDS | 212 | |
REPURCHASE OF STOCK | (100) | |
NET CASH FLOW FROM FINANCING ACTIVITY | 93 | |
NET CASH FLOW | (21) | |
BEGINNING CASH | 130 | |
ENDING CASH | 109 | |
Get Answers For Free
Most questions answered within 1 hours.