Question

The following is a condensed version of the comparative balance sheets for Bonita Corporation for the last two years at December 31.
2020 2019
Cash $ 300,900 $ 132,600
Accounts receivable 306,000 314,500
Investments 88,400 125,800
Equipment 506,600 408,000
Accumulated Depreciation-Equipment (180,200 ) (151,300 )
Current liabilities 227,800 256,700
Common stock 272,000 272,000
Retained earnings 521,900 300,900
Additional information:
Investments were sold at a loss of $17,000; no equipment was sold; cash dividends paid were $51,000; and net income was $272,000.
Prepare a statement of cash flows for 2020 for Shamrock Corporation. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Answer 1

Answer:

Bonita Corporation

Statement of Cash Flows for the year ended December 31, 2020:

Operating Activities:

Net income                               $272,000

add loss from sale of investment 17,000

add Depreciation expense          28,900

Changes in working capital:

Accounts receivable                   $8,500

Current liabilities                       -28,900

Net cash from operations     $297,500

Investing Activities:

Sale of investments               $20,400

Purchase of equipment          -98,600

Net cash from investing       -$78,200

Financing Activities:

Payment of dividends          -$51,000

Net cash flows                    $168,300

Explanation:

a) Data and Calculations:

Comparative Balance Sheets

                                                     2020       2019       Changes

Cash                                     $ 300,900 $ 132,600  +$168,300

Accounts receivable               306,000    314,500      -$8,500

Investments                               88,400    125,800    -$37,400

Equipment                              506,600    408,000  +$98,600

Accumulated Depreciation

 -Equipment                           (180,200 )   (151,300 )  +(28,900)

Current liabilities                    227,800    256,700    -$28,900

Common stock                      272,000    272,000        0

Retained earnings                 521,900    300,900  

Additional Information

Loss from sale of investment = $17,000

Net income = $272,000

Dividends = $51,000

Cash Beginning Balance   $132,600

Net cash flows                   $168,300

Cash, Ending balance     $ 300,900