Exercise 23-12

Condensed financial data of Bonita Company for 2017 and 2016 are presented below.

BONITA COMPANY COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2017 AND 2016
		2017			2016
Cash		$1,830			$1,160
Receivables		1,750			1,270
Inventory		1,580			1,860
Plant assets		1,900			1,690
Accumulated depreciation		(1,190	)		(1,150	)
Long-term investments (held-to-maturity)		1,280			1,400
		$7,150			$6,230
Accounts payable		$1,220			$920
Accrued liabilities		210			250
Bonds payable		1,410			1,520
Common stock		1,910			1,730
Retained earnings		2,400			1,810
		$7,150			$6,230

BONITA COMPANY INCOME STATEMENT FOR THE YEAR ENDED DECEMBER 31, 2017
Sales revenue		$6,930
Cost of goods sold		4,670
Gross margin		2,260
Selling and administrative expenses		940
Income from operations		1,320
Other revenues and gains
Gain on sale of investments		80
Income before tax		1,400
Income tax expense		550
Net income		850
Cash dividends		260
Income retained in business		$590

Additional information: During the year, $70 of common stock was issued in exchange for plant assets. No plant assets were sold in 2017. Prepare a statement of cash flows using the direct method. (Show amounts in the investing and financing sections that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

BONITA COMPANY
Statement of Cash Flows
(Direct Method)
Cash Flows from operating activities
cash receipts from customers
cash paid for merchandise
cash paid for selling/admin expenses
cash paid for income taxes
net cash provided by operating activities
cash flows from investing activities
sale of plant assets
sale of investments
net cash provided by investing activities
cash flows from financing acitivities
payment of cash dividends
redemption of bonds payable
issuance of capital stock
net cash used by financing activities
net increase in cash
cash at beginning of period
cash at end of period
noncash investing and financing activities
insurance of common stock for plant assets