Prepare a statement of cash flows, using the indirectmethod of presenting cash flows from operating activities. Use theminus sign to indicate cash out flows, cash payments, decreases incash, or any negative adjustments.
The comparative balance sheet of Whitman Co. at December 31,20Y2 and 20Y1, is as follows:
| Dec. 31,20Y2 | | Dec. 31,20Y1 |
Assets | | | | | |
Cash | $ 701,950 | | | $ 755,530 | |
Accounts receivable (net) | 638,770 | | | 582,620 | |
Inventories | 968,690 | | | 891,480 | |
Prepaid expenses | 22,460 | | | 26,670 | |
Land | 241,470 | | | 365,010 | |
Buildings | 1,116,100 | | | 687,910 | |
Accumulated depreciation-buildings | (315,880) | | | (294,820) | |
Equipment | 393,090 | | | 347,470 | |
Accumulated depreciation-equipment | (108,100) | | | (121,440) | |
Total assets | $3,658,550 | | | $3,240,430 | |
Liabilities and Stockholders'Equity |
Accounts payable (merchandise creditors) | $ 695,120 | | | $ 733,540 |
Bonds payable | 204,880 | | | 0 |
Common stock, $20 par | 241,000 | | | 89,000 |
Paid-in capital: Excess of issue price over par-commonstock | 579,000 | | | 427,000 |
Retained earnings | 1,938,550 | | | 1,990,890 |
Total liabilities andstockholders' equity | $3,658,550 | | | $3,240,430 |
The noncurrent asset, noncurrent liability, and stockholders’equity accounts for 20Y2 are as follows:
ACCOUNTLand | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | 365,010 | |
Apr. 20 | Realized $114,900 cash fromsale | | 123,540 | 241,470 | |
ACCOUNTBuildings | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | 687,910 | |
Apr. 20 | Acquired for cash | 428,190 | | 1,116,100 | |
ACCOUNTAccumulated Depreciation-Buildings | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | | 294,820 |
Dec. 31 | Depreciation for year | | 21,060 | | 315,880 |
ACCOUNTEquipment | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | 347,470 | |
Jan. 26 | Discarded, no salvage | | 38,200 | 309,270 | |
Aug. 11 | Purchased for cash | 83,820 | | 393,090 | |
ACCOUNTAccumulated Depreciation-Equipment | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | | 121,440 |
Jan. 26 | Equipment discarded | 38,200 | | | 83,240 |
Dec. 31 | Depreciation for year | | 24,860 | | 108,100 |
ACCOUNTBonds Payable | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
May 1 | Issued 20-year bonds | | 204,880 | | 204,880 |
ACCOUNTCommon Stock, $20 par | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | | 89,000 |
Dec. 7 | Issued 7,600 shares of common stock for $40 per share | | 152,000 | | 241,000 |
ACCOUNTPaid-in Capital in Excess of Par-CommonStock | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | | 427,000 |
Dec. 7 | Issued 7,600 shares of common stock for $40 per share | | 152,000 | | 579,000 |
ACCOUNTRetained Earnings | ACCOUNTNO. |
| | | | Balance |
Date | Item | Debit | Credit | Debit | Credit |
20Y2 | | | | | |
Jan. 1 | Balance | | | | 1,990,890 |
Dec. 31 | Net loss | 25,200 | | | 1,965,690 |
Dec. 31 | Cash dividends | 27,140 | | | 1,938,550 |