The comparative balance sheet of Hinson Enterprises, Inc. at December 31,2013 an
ID: 2371475 • Letter: T
Question
The comparative balance sheet of Hinson Enterprises, Inc. at December 31,2013 and 2012 is as follows
Dec. 31 2013 Dec. 31, 2012
Cash 128275 157325
Accounts Receivable 196525 211750
Merchandise inventory 281400 261800
Prepaid expense 11725 8400
equipment 573125 469875
Accumulated depreciation- Equipment - (149450) (115675)
1041600 993475
Accounts Payable (merchandise creditors) 218925 207900
Mortgage notes Payable 0 294000
Common Stocks, $1 par 91000 21000
Paid-in capital in excess of par-common 455000 280000
stock
Retained earnings 276675 190575
1041600 993475
Additional data obtained from the income statement and from an examination of the accounts in the ledger for 2013 are as follows:
A)Net income 220500
B) Depreciation reported on the Income statement 72975
C) Equipment was Purchased at a cost of 142450 and fully decpreciated equipment costing 39200 was discarded with no salvage realized
D) the morgage note payable was not due until 2014, but the terms permitted eailer payment without penalty
E) 7000 shares of common stocks were issued at $35 for cash
F) Cash dividends declared and paid, 134400
Prepare a statement a cash flow using the indirect method of presenting cash flows from operating activites. If needed, use the minus sign to indicate cash outflows, negative amounts or a decrease in cash.
Explanation / Answer
CASH FLOW FROM OPERATING ACTIVITIES:
Net Income
+ Depreciation, Amortization or Depletion
+ Non-operating Losses
- Non-operating Gains
+ any increases in Current Liabilities
+ any decreases in Current Assets
- any decreases in Current Liabilities
- any increases in Current Assets
= Cash Flow from Operating Activities
There is a lot of added information that you don't need for this problem. The following is all you should need.
ASSETS DEC 31 2013 DEC 31 2012
ACCOUNTS RECEIVABLE (NET) 196525 211750
INVENTORIES 281400 261800
PREPAID EXPENSES 11725 8400
LIAB AND STOCKHOLDERS EQUITY
ACCOUNTS PAY (MERCHANIDISE CREDITORS) 218925 207900
SALARIES PAYABLE 28200 31100
An examination of the income statement and the accounting records revealed the following additional information applicable to 2013
A. Net income, $220500
B. Depreciation expense reported on the income statement: buildings, $142540; machinery and equipment, $39200.
C. Patent amortization reported on the income statement, $5,000