The management team of Wickersham Brothers Inc. is preparing its annual financial statements. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statements are summarized. Current Year Prior Year $ 91,500 120,000 90,000 170,000 (48,800) $422,700 $111,000 105,000 97,500 90,000 (25,000) $378,500 Balance Sheet Assets Cash Accounts receivable Merchandise inventory Property and equipment Less: Accumulated depreciation Total assets Liabilities: Accounts payable Salaries and Wages Payable Notes payable, long-term Stockholders' Equity: Common stock Retained earnings Total liabilities and stockholders' equity Income Statement Sales Cost of goods sold Depreciation expense Other expenses Net income $ 15,000 3,000 75,000 $ 18,000 1,500 90,000 140,000 189,700 $422,700 120,000 149,000 $378,500 $400,000 210,000 23,800 100,000 $ 66,200 Other information from the company's records includes the following: Bought equipment for cash, $80,000. Paid $15,000 on long-term note payable. Issued new shares of common stock for $20,000 cash. Cash dividends of $25,500 were declared and paid to stockholders Accounts Payable arose from inventory purchases on credit. Income tax expense ($16,550) and interest expense ($4,500) were paid in full at the end of both years and are included in Other Expenses. Required: a. Prepare the statement of cash flows using the indirect method. Include any supplemental disclosures. (Enter any deductions and cash outflows as a negative value.) WICKERSHAM BROTHERS Inc. Statement of Cash Flows For the Year Ended December 31 Cash Flows from Operating Activities: Net income $ 66,200 Adjustments to reconcile net income to net cash provided by operating activities: Changes in current assets and current liabilites: Depreciation Expense Accounts Receivable Inventories Accounts Payable Salaries and Wages Payable Net Cash Provided by Operating Activities Cash Flows from Investing Activities: 23,800 (15,000) 7,500 (3,000) 1,500 81,000 $ (80,000) (80,000) $ $ Payment of cash dividends Net Cash Used in Financing Activities Cash Flows from Financing Activities: Payment of cash dividends Proceeds from issuance of Stock Payments on long-term debt Accounts Payable Net Cash Used in Financing Activities Net Increase in Cash and Cash Equivalents Cash and Cash Equivalents, beginning of period Cash and Cash Equivalents, end of period Supplemental Disclosures: Interest Payable Income Tax Payable (25,500) 20,000 (15,000) (20,500) (41,000) (19,500) 111,000 91,500 $ $ $ 4,500 16,550