Preparing a Cash Flow Statement—Indirect Method Sketchers Corporation’s recent comparative balance sheet and income statement follow. Balance Sheets, December 31 2019 2020 Assets Cash and cash equivalents $12,800 $54,400 Accounts receivable (net) 16,000 28,800 Inventory 32,000 38,400 Investment, long-term 6,400 Plant assets 96,000 150,400 Accumulated depreciation (16,000) (22,400) Total assets $147,200 $249,600 Liabilities and Stockholders’ Equity Accounts payable $9,600 $16,000 Notes payable, short-term (nontrade) 12,800 9,600 Notes payable, long-term 32,000 57,600 Common stock, no-par 80,000 128,000 Retained earnings 12,800 38,400 Total liabilities andstockholders’ equity $147,200 $249,600 Income Statement, For Year Ended December 31 2020 Sales revenue $480,000 Cost of goods sold (288,000) Gross margin 192,000 Depreciation expense (6,400) Other operating expenses (104,400) Net income $83,200 Additional Information 1. Sold the long-term investment at cost, for cash. 2. Declared and paid a cash dividend of $22,400. 3. Purchased plant assets that cost $54,400; gave a $38,400 long-term note payable and paid $16,000 cash. 4. Paid a $12,800 long-term note payable by issuing common stock; market value, $12,800. 5. Issued a stock dividend, $35,200. Required Prepare the statement of cash flows for Sketchers Corporation for the year ended December 31, 2020, assuming the indirect method in presenting cash flows from operating activities.
Preparing a Cash Flow Statement—Indirect Method
Sketchers Corporation’s recent comparative
Balance Sheets, December 31 | 2019 | 2020 |
---|---|---|
Assets | ||
Cash and cash equivalents | $12,800 | $54,400 |
16,000 | 28,800 | |
Inventory | 32,000 | 38,400 |
Investment, long-term | 6,400 | |
Plant assets | 96,000 | 150,400 |
(16,000) | (22,400) | |
Total assets | $147,200 | $249,600 |
Liabilities and |
||
Accounts payable | $9,600 | $16,000 |
Notes payable, short-term (nontrade) | 12,800 | 9,600 |
Notes payable, long-term | 32,000 | 57,600 |
Common stock, no-par | 80,000 | 128,000 |
12,800 | 38,400 | |
Total liabilities andstockholders’ equity | $147,200 | $249,600 |
Income Statement, For Year Ended December 31 |
2020 |
---|---|
Sales revenue | $480,000 |
Cost of goods sold | (288,000) |
Gross margin | 192,000 |
Depreciation expense | (6,400) |
Other operating expenses | (104,400) |
Net income | $83,200 |
Additional Information
1. Sold the long-term investment at cost, for cash.
2. Declared and paid a cash dividend of $22,400.
3. Purchased plant assets that cost $54,400; gave a $38,400 long-term note payable and paid $16,000 cash.
4. Paid a $12,800 long-term note payable by issuing common stock; market value, $12,800.
5. Issued a stock dividend, $35,200.
Required
Prepare the statement of
Statement of Cash Flows For the Year Ended December 31, 2020 |
|
---|---|
Cash flows from operating activities | |
Net income | Answer
|
Adjustments: | |
Answer | Answer
|
Increase in accounts receivable, net | Answer
|
Increase in inventory | Answer
|
Increase in accounts payable | Answer
|
Net cash provided (used) by operating activities | Answer
|
Cash flows from investing activities | |
Sale of long-term investment | Answer
|
Answer | Answer
|
Net cash provided (used) by investing activities | Answer
|
Cash flows from financing activities | |
Answer | Answer
|
Cash paid for dividends | Answer
|
Net cash provided (used) by financing activities | Answer
|
Net increase in cash and cash equivalents during 2020 | Answer
|
Cash and cash equivalents, January 1, 2020 | Answer
|
Cash and cash equivalents, December 31, 2020 | Answer
|
Noncash Disclosure | |
Exchanged plant assets for long-term note | Answer
|
Issuance of common stock for long-term note payment | Answer
|
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images