Accumulated depreciation (195,000) (120,000) 75,000 (I)
Total Assets $850,000 $760,000
Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable $37,500 $ 55,000 $17,500 (D)
Interest payable 7,500 5,000 2,500 (I)
Income tax payable 15,000 20,000 5,000 (D)
Long-Term Liabilities:
Notes payable 100,000 200,000 100,000 (D)
Stockholders’ Equity:
Common stock 280,000 280,000
Retained earnings 410,000 200,000 210,000 (I)
Total Liabilities and Equity $850,000 $760,000
Additional Information for 2015:
1. Sold land costing $50,000 for $65,000, resulting in a gain on sale of $15,000.
2. Purchased equipment for $210,000 cash.
3. Repaid $100,000 in notes payable at the beginning of the year.
4. Declared and paid a cash dividend of $500,000.
Required:
Prepare the statement of cash flows using the indirect method.
Solution:
Surround Sound, Inc.
Statement of Cash Flows
For the Year Ended December 31, 2015
Cash Flows from Operating Activities
Net income $710,000
Adjustments to reconcile net income to net
cash flows from operating activities:
Depreciation expense 75,000
Gain on sale of land (15,000)
Decrease in accounts receivable 15,000
Increase in inventory (40,000)
Decrease in accounts payable (17,500)
Increase in interest payable 2,500
Decrease in income tax payable (5,000)
Net cash flows from operating activities $725,000
Cash Flows from Investing Activities
Sale of land 65,000
Purchase of equipment (210,000)
Net cash flows from investing activities (145,000)
Cash Flows from Financing Activities