60.1K

Verified Solution

Link Copied!

Additional Information for 2022:

1. Land of $620,000 was obtained by issuing a note payable to the seller.
2. Buildings of $836,000 and equipment of $28,360 were purchased using cash.
3. Monthly payments during the year reduced notes payable by $7,585.
4. Issued common stock for $1,120,000.
5. Purchased 11,200 shares of treasury stock for $21 per share.
6. Sold 5,200 shares of treasury stock at $22 per share.
7. Declared and paid a cash dividend of $12,840.

Required:

Prepare the statement of cash flows for the year ended December 31, 2022, using the indirect method. (List cash outflows and any decrease in cash as negative amounts.)

GREAT ADVENTURES, INC. Income Statement For the year ended December 31, 2022 Net revenues: $176,930 Expenses: Cost of goods sold $39, 100 Operating expenses 58, 720 Depreciation expense 18, 150 Interest expense 8,281 Income tax expense 15, 100 Total expenses 139, 351 Net income $ 37,579 GREAT ADVENTURES, INC. Balance Sheets December 31, 2022 and 2021 2022 Increase (I) or Decrease (D) 2021 $ 226,384 $ 60,540 $ 165,844 (I) 48,680 0 48,680 (I) 8,200 0 8,200 (I) 1,020 4,980 3,960 (D) Assets Current assets: Cash Accounts receivable Inventory Other current assets Long-term assets: Land Buildings Equipment Accumulated depreciation Total assets 620,000 0 836,000 0 74,360 46,000 (26,450) (8,300) $1,788,194 $107,300 620,000 (1) 836,000 (I) 28,360 (I) 18, 150 (I) 23, 040 (I) Liabilities and Stockholders' Equity Current liabilities: Accounts payable Interest payable Income tax payable Other current liabilities Notes payable (current and long-term) Stockholders' equity: Common stock Paid-in capital Retained earnings Treasury stock Total liabilities and stockholders' equity 26,080 $ 3,040 $ 810 810 15, 100 14, 120 24,600 0 643,615 31,200 980 (I) 24,600 (I) 612,415 (I) 132,000 1,013,200 58,789 (126, 000) $1,788, 194 20,000 0 34,050 0 $107,300 112,000 (I) 1,013,200 (I) 24,739 (I) (126,000) (I) ror uie real cliueu vecember 31, 2022 Cash Flows from Operating Activities Adjustments to reconcile net income to net cash flows from operating activities: Net cash flow from operating activities Cash Flows from Investing Activities Net cash flow from investing activities Cash Flows from Financing Activities Net cash flows from financing activities Cash at the beginning of the period Cash at the end of the period Note: Noncash Activities

Answer & Explanation Solved by verified expert

See Answer