Question
The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is as follows: Dec. 31, 20Y3 Dec. 31, 20Y2 Assets Cash $
The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is as follows:
Dec. 31, 20Y3 | Dec. 31, 20Y2 | ||||
Assets | |||||
Cash | $ 235,640 | $ 222,020 | |||
Accounts receivable (net) | 86,280 | 79,160 | |||
Inventories | 243,190 | 233,840 | |||
Investments | 0 | 90,990 | |||
Land | 124,660 | 0 | |||
Equipment | 265,790 | 209,280 | |||
Accumulated depreciation-equipment | (63,200) | (56,400) | |||
Total assets | $892,360 | $778,890 | |||
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ 161,110 | $ 153,440 | |||
Accrued expenses payable | 16,200 | 20,250 | |||
Dividends payable | 8,800 | 7,000 | |||
Common stock, $1 par | 47,600 | 36,610 | |||
Excess of paid-in capital over par | 181,100 | 105,930 | |||
Retained earnings | 477,550 | 455,660 | |||
Total liabilities and stockholders equity | $892,360 | $778,890 |
The income statement for the year ended December 31, 20Y3, is as follows:
Sales | $1,493,150 | |
Cost of merchandise sold | 918,290 | |
Gross profit | $ 574,860 | |
Operating expenses: | ||
Depreciation expense | $ 6,800 | |
Other operating expenses | 486,770 | |
Total operating expenses | 493,570 | |
Operating income | $ 81,290 | |
Other income: | ||
Gain on sale of investments | 15,200 | |
Income before income tax | $ 96,490 | |
Income tax expense | 38,600 | |
Net income | $ 57,890 |
Additional data obtained from an examination of the accounts in the ledger for 20Y3 are as follows:
- The investments were sold for $106,190 cash.
- Equipment and land were acquired for cash.
- There were no disposals of equipment during the year.
- The common stock was issued for cash.
- There was a $36,000 debit to Retained Earnings for cash dividends declared.
Required:
Prepare a statement of cash flows, using the direct method of presenting cash flows from (used for) operating activities. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or any negative adjustments.
Cash flows from (used for) operating activities: | ||
Cash received from customersCash received from dividendsCash received from issuing common stockCash received from sale of investmentsCash received from depreciationCash received from customers | $Cash received from customers | |
Cash paid for merchandiseDecrease in inventoriesDepreciationDividendsLoss on sale of investmentsCash paid for merchandise | Cash paid for merchandise | |
Cash dividendsCash used for purchase of landCash paid for operating expensesGain on sale of investmentsIncrease in accounts payableCash paid for operating expenses | Cash paid for operating expenses | |
Cash used for dividendsCash paid for operating expensesCash paid for purchase of landCash paid for income taxesCash received from customersCash paid for income taxes | Cash paid for income taxes | |
Net cash flows from operating activities | $fill in the blank 9 | |
Cash flows from (used for) investing activities: | ||
Cash received from customersCash received from issuing common stockCash received from sale of investmentsCash received from retained earningsGain on sale of investmentsCash received from sale of investments | $Cash received from sale of investments | |
Cash used for dividendsCash paid for purchase of landCash paid for merchandiseDepreciationGain on sale of landCash paid for purchase of land | Cash paid for purchase of land | |
Cash paid for income taxesCash paid for operating expensesCash paid for purchase of equipmentCash received from customersDecrease in accounts receivableCash paid for purchase of equipment | Cash paid for purchase of equipment | |
Net cash flows used for investing activities | fill in the blank 16 | |
Cash flows from (used for) financing activities: | ||
Cash received from customersCash received from dividendsCash received from depreciationCash received from issuing common stockCash received from sale of investmentsCash received from issuing common stock | $Cash received from issuing common stock | |
Cash dividendsCash paid for operating expensesCash paid for income taxesCash paid for purchase of landDecrease in inventoriesCash dividends | Cash dividends | |
Net cash flows from financing activities | fill in the blank 21 | |
DepreciationNet decrease in cashNet incomeNet increase in cashNet lossNet increase in cash | $Net increase in cash | |
Cash balance, January 1, 20Y3 | fill in the blank 24 | |
Cash balance, December 31, 20Y3 | $fill in the blank 25 |
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