Answer:
Windsor Corporation Statement of Cashflows For
Year Ended December 31, 2022
Cashflow from Operating Activities:
Net Income $337,500
Adjustments to reconcile net income to
Net Cashflow from Operating Activities:
Add: Depreciation 82,000
Less: Accounts Payable decrease (3,300)
Accounts Receivable increase (9,200)
Inventory increase (12,300)
Add: Income tax payable increase 4,900
<u> $62,100</u>
Net cashflow: Operating Activities $399,600
Cashflow from Investing activities:
Add: Sale of Land 40,000
Less: Purchase of Building <u> (149,500)</u>
Net cashflow: Investing activities ($109,500)
Cashflow from Financing activities:
Less: Cash dividends paid (10,100)
Purchase of treasury stock (37,000)
Add : Bond issuance <u> 225,000</u>
Net cashflow: Financing activities <u> $177,900</u>
Total Cashflow increase (decrease) $468,000
Beginning Cash balance <u> $40,000</u>
Ending Cash balance $508,000