Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF 2011 and 2012 Balance Sheets Assets Liabilities and Owners Equity 2011 2012 2011 2012

Some recent financial statements for Smolira Golf Corp. follow.

SMOLIRA GOLF 2011 and 2012 Balance Sheets
Assets Liabilities and Owners Equity
2011 2012 2011 2012
Current assets Current liabilities
Cash $ 23,086 $ 25,500 Accounts payable $ 24,584 $ 28,500
Accounts receivable 13,848 16,600 Notes payable 15,000 12,200
Inventory 27,362 28,500 Other 12,971 18,300
Total $ 64,296 $ 70,600 Total $ 52,555 $ 59,000
Long-term debt $ 55,000 $ 61,000
Owners equity
Common stock and paid-in surplus $ 52,000 $ 52,000
Accumulated retained earnings 243,436 263,000
Fixed assets
Net plant and equipment $ 338,695 $ 364,400 Total $ 295,436 $ 315,000
Total assets $ 402,991 $ 435,000 Total liabilities and owners equity $ 402,991 $ 435,000

SMOLIRA GOLF, INC. 2012 Income Statement
Sales $ 359,607
Cost of goods sold 235,900
Depreciation 35,400
Earnings before interest and taxes $ 88,307
Interest paid 15,700
Taxable income $ 72,607
Taxes (40%) 29,043
Net income $ 43,564
Dividends $ 24,000
Retained earnings 19,564

Prepare the 2012 statement of cash flows for Smolira Golf Corp. (Negative amounts should be indicated by a minus sign.)

Prepare the 2012 statement of cash flows for Smolira Golf Corp. (Negative amounts should be indicated by a minus sign.)

SMOLIRA GOLF CORP. Statement of Cash Flows For 2012
Cash, beginning of the year $
Operating activities
(Click to select)Net lossNet income $
(Click to select)Less: Increase in accounts payableAdd: DepreciationAdd: Increase in accounts payableLess: Increase in other current liabilitiesLess: DepreciationAdd: Increase in other current liabilities $
(Click to select)Add: DepreciationLess: Increase in other current liabilitiesLess: Increase in accounts payableLess: DepreciationAdd: Increase in other current liabilitiesAdd: Increase in accounts payable
(Click to select)Less: Increase in other current liabilitiesAdd: DepreciationLess: Increase in accounts payableAdd: Increase in other current liabilitiesAdd: Increase in accounts payable Less: Depreciation
(Click to select)Add: Increase in accounts receivableAdd: Increase in notes payableLess: Increase in notes payableLess: Increase in inventoryAdd: Increase in inventoryLess: Increase in accounts receivable $
(Click to select)Less: Increase in accounts receivableAdd: Increase in inventoryAdd: Increase in notes payableAdd: Increase in accounts receivableLess: Increase in notes payableLess: Increase in inventory
Net cash from operating activities $
Investment activities
(Click to select)Decrease in notes payable,Dividends paid,Decrease in inventory,Fixed asset acquisition,Increase in notes payableIncrease in inventory $
Net cash from investment activities $
Financing activities
(Click to select)Increase in notes payableDividends paidIncrease in accounts payableDecrease in notes payableDecrease in long-term debtIncrease in long-term debt $
(Click to select)Decrease in long-term debtDividends paidDecrease in notes payableIncrease in notes payableIncrease in accounts payableIncrease in long-term debt
(Click to select)Increase in long-term debtDecrease in notes payableDividends paidIncrease in accounts payableIncrease in notes payableDecrease in long-term debt
Net cash from financing activities $
(Click to select)Net decrease in cashNet increase in cash $
Cash, end of year

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Finance questions