Question
Morgenson Software Inc. has assembled the following data for the year ended December 31, 2014. December 31, 2014 2013 Current Accounts: Current assets: Cash and
Morgenson Software Inc. has assembled the following data for the year ended December 31,
2014.
|
|
| December 31, |
| |
|
|
| 2014 | 2013 |
|
| Current Accounts: |
|
|
|
|
| Current assets: |
|
|
|
|
| Cash and cash equivalents. . . . . . | $80,800 | $20,000 |
| |
| Accounts receivable. . . . . . . . . . . | 69,700 | 64,000 |
| |
| Inventories. . . . . . . . . . . . . . . . . . | 88,300 | 85,000 |
| |
| Prepaid expenses. . . . . . . . . . . . . | 3,600 | 2,000 |
| |
| Current liabilities: |
|
|
|
|
| Accounts payable. . . . . . . . . . . . . | 57,700 | 55,700 |
| |
| Income tax payable. . . . . . . . . . . . | 18,600 | 17,100 |
| |
| Accrued liabilities. . . . . . . . . . . . . | 15,100 | 27,900 |
|
Transaction Data for 2014: |
|
|
|
|
| |
Acquisition of land by issuing |
| Repurchase of common shares. . | $14,300 | |||
| long-term note payable. . . . . . | $102,000 | Loss on sale of equipment. . . . . | 8,000 | ||
Stock dividends. . . . . . . . . . . . . . | 31,800 | Payment of cash dividends. . . . . | 18,100 | |||
Collection of loan. . . . . . . . . . . . . | 11,000 | Issuance of long-term note |
| |||
Depreciation expense. . . . . . . . . . | 17,000 | payable to borrow cash. . . . . | 34,700 | |||
Purchase of building. . . . . . . . . . . | 68,000 | Net income. . . . . . . . . . . . . . . . | 58,000 | |||
Repayment of bonds payable by |
| Issuance of common shares |
| |||
| issuing common shares. . . . . | 67,000 | for cash. . . . . . . . . . . . . . . . | 39,000 | ||
Purchase of long-term |
| Proceeds from sale of |
| |||
investment. . . . . . . . . . . . . . . | 45,200 | equipment. . . . . . . . . . . . . . | 58,600 |
Prepare Morgensen
Software Inc.'s statement of cash flows using the indirect method to report operating activities. Include an accompanying schedule of non-cash investing and financing activities. How much of the cash used for investing activities was provided by operations?
Start by completing the cash flows from operating activities. Then, continue with completing the investing and financing activities sections. Finally, determine the net increase (decrease) in cash. (Use a minus sign or parentheses for subtracting numbers that are typically shown enclosed in parentheses in a statement of cash flows.)
| Morgensen Software Inc. | |||||
| Statement of Cash Flows | |||||
| For the Year Ended December 31, 2014 | |||||
| Cash flows from operating activities: |
|
| |||
| Net income |
|
| |||
| Adjustments to reconcile net income to |
|
| |||
| net cash provided by operating activities: |
|
| |||
| Depreciation |
|
| |||
| Loss on sale of equipment |
|
| |||
| Increase in accounts receivable |
|
| |||
| Increase in inventories |
|
| |||
| Increase in prepaid expenses |
|
| |||
| Increase in accounts payable |
|
| |||
| Increase in income tax payable |
|
| |||
| Decrease in accrued liabilities |
|
| |||
| Net cash provided by operating activities |
|
| |||
| Cash flows from investing activities: |
|
|
| ||
| Purchase of building |
|
|
| ||
| Purchase of long-term investment |
|
|
| ||
| Proceeds from sale of equipment |
|
|
| ||
| Collection of loan |
|
|
| ||
| Net cash used for investing activities |
|
|
| ||
| Cash flows from financing activities: |
|
|
| Issuance of common shares |
|
|
| Issuance of long-term note payable |
|
|
| Payment of cash dividends |
|
|
| Repurchase of common shares |
|
|
| Net cash provided by financing activities |
|
|
| Net increase (decrease) in cash |
|
|
| Cash balance, December 31, 2013 |
|
|
| Cash balance, December 31, 2014 |
|
|
|
|
|
|
| Non-cash investing and financing activities: |
|
|
| Acquisition of land by issuing long-term |
|
|
| note payable |
|
|
| Repayment of bonds payable by issuing |
|
|
| common shares |
|
|
| Total non-cash investing and financing activities |
|
|
How much of the cash used for investing activities was provided by operations?
Operations provided $__________ of the cash used in the investing activities.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started