14. Using the statements of cash flows for BK Enterprises:
a. Prepare a summary analysis of the statements of cash flows for BK Enterprises
for all three years.
b. Write an analysis of the statements of cash flows for BK Enterprises for all three
years.
BK Enterprises
Statement of Cash Flows
For the Years Ended December 31, 2012, 2011, and 2010
2012 2011 2010
Net income $5,800 $3,300 $800
Adjustments to reconcile net income
to net cash provided by (used for)
operating activities:
Depreciation 1,200 520 380
Loss on sale of business assets 10 0 305
Changes in assets and liabilities:
Accounts receivable (490) (375) (135)
Inventory (6,900) (2,600) (1,700)
Other current assets 410 (495) (160)
Accounts payable and accrued exp. 1,300 570 1,100
Net cash provided by operating activities $1,330 $920 $590
Cash flows from investing activities:
Capital expenditures (740) (1,100) (550)
Proceeds from sales of equipment 0 10 2,020
Net cash used by investing activities ($740) ($1,090) $1,470
Cash flows from financing activities:
Exercise of stock options 2,000 380 0
Capital lease obligations 0 0 (250)
Payments on mortgage 0 0 (1,800)
Net cash (used) provided by financing
activities $2,000 $380 ($2,050)
Net increase (decrease) in cash $2,590 $210 $10
Cash at beginning of period 900 730 400
Cash at end of period $3,490 $940 $410